[UTUSAN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -152.75%
YoY- -191.29%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 252,608 172,096 75,994 349,185 261,536 171,490 81,941 111.67%
PBT -15,215 -7,635 -10,887 -15,503 -8,200 -9,285 -6,877 69.70%
Tax 3,657 743 2,073 -438 1,893 2,100 1,164 114.36%
NP -11,558 -6,892 -8,814 -15,941 -6,307 -7,185 -5,713 59.89%
-
NP to SH -11,558 -6,892 -8,814 -15,941 -6,307 -7,185 -5,713 59.89%
-
Tax Rate - - - - - - - -
Total Cost 264,166 178,988 84,808 365,126 267,843 178,675 87,654 108.50%
-
Net Worth 284,254 288,794 286,468 296,545 308,283 304,518 305,958 -4.78%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 284,254 288,794 286,468 296,545 308,283 304,518 305,958 -4.78%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -4.58% -4.00% -11.60% -4.57% -2.41% -4.19% -6.97% -
ROE -4.07% -2.39% -3.08% -5.38% -2.05% -2.36% -1.87% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 228.12 155.41 68.63 315.34 236.18 154.87 74.00 111.66%
EPS -10.44 -6.22 -7.96 -14.40 -5.70 -6.49 -5.16 59.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.567 2.608 2.587 2.678 2.784 2.75 2.763 -4.78%
Adjusted Per Share Value based on latest NOSH - 110,734
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 228.12 155.41 68.63 315.34 236.18 154.87 74.00 111.66%
EPS -10.44 -6.22 -7.96 -14.40 -5.70 -6.49 -5.16 59.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.567 2.608 2.587 2.678 2.784 2.75 2.763 -4.78%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.71 0.64 0.60 0.73 0.72 0.73 0.86 -
P/RPS 0.31 0.41 0.87 0.23 0.30 0.47 1.16 -58.47%
P/EPS -6.80 -10.28 -7.54 -5.07 -12.64 -11.25 -16.67 -44.96%
EY -14.70 -9.72 -13.27 -19.72 -7.91 -8.89 -6.00 81.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.23 0.27 0.26 0.27 0.31 -6.55%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 28/05/13 27/02/13 28/11/12 29/08/12 23/05/12 -
Price 0.61 0.625 0.70 0.65 0.66 0.78 0.79 -
P/RPS 0.27 0.40 1.02 0.21 0.28 0.50 1.07 -60.03%
P/EPS -5.84 -10.04 -8.79 -4.52 -11.59 -12.02 -15.31 -47.37%
EY -17.11 -9.96 -11.37 -22.15 -8.63 -8.32 -6.53 89.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.27 0.24 0.24 0.28 0.29 -11.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment