[UTUSAN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -41.66%
YoY- -2.71%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 214,687 139,864 65,420 342,554 252,608 172,096 75,994 99.71%
PBT -38,450 -32,607 -21,750 -20,393 -15,215 -7,635 -10,887 131.73%
Tax 1,877 1,750 1,943 4,020 3,657 743 2,073 -6.40%
NP -36,573 -30,857 -19,807 -16,373 -11,558 -6,892 -8,814 157.99%
-
NP to SH -36,573 -30,857 -19,807 -16,373 -11,558 -6,892 -8,814 157.99%
-
Tax Rate - - - - - - - -
Total Cost 251,260 170,721 85,227 358,927 264,166 178,988 84,808 106.14%
-
Net Worth 237,635 243,614 256,349 278,938 284,254 288,794 286,468 -11.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 237,635 243,614 256,349 278,938 284,254 288,794 286,468 -11.70%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -17.04% -22.06% -30.28% -4.78% -4.58% -4.00% -11.60% -
ROE -15.39% -12.67% -7.73% -5.87% -4.07% -2.39% -3.08% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 193.88 126.31 59.08 309.35 228.12 155.41 68.63 99.71%
EPS -33.03 -27.87 -17.89 -14.79 -10.44 -6.22 -7.96 158.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.146 2.20 2.315 2.519 2.567 2.608 2.587 -11.70%
Adjusted Per Share Value based on latest NOSH - 110,734
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 193.88 126.31 59.08 309.35 228.12 155.41 68.63 99.71%
EPS -33.03 -27.87 -17.89 -14.79 -10.44 -6.22 -7.96 158.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.146 2.20 2.315 2.519 2.567 2.608 2.587 -11.70%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.655 0.79 0.60 0.60 0.71 0.64 0.60 -
P/RPS 0.34 0.63 1.02 0.19 0.31 0.41 0.87 -46.51%
P/EPS -1.98 -2.84 -3.35 -4.06 -6.80 -10.28 -7.54 -58.95%
EY -50.42 -35.27 -29.81 -24.64 -14.70 -9.72 -13.27 143.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.26 0.24 0.28 0.25 0.23 21.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 06/06/14 26/02/14 27/11/13 26/08/13 28/05/13 -
Price 0.61 0.72 0.70 0.60 0.61 0.625 0.70 -
P/RPS 0.31 0.57 1.18 0.19 0.27 0.40 1.02 -54.76%
P/EPS -1.85 -2.58 -3.91 -4.06 -5.84 -10.04 -8.79 -64.58%
EY -54.14 -38.70 -25.55 -24.64 -17.11 -9.96 -11.37 182.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.30 0.24 0.24 0.24 0.27 2.45%

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