[UZMA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.2%
YoY- -358.95%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 75,151 35,126 116,099 79,954 49,884 20,411 99,398 -17.05%
PBT 5,536 2,719 -2,167 -2,448 -2,598 -2,625 -7,414 -
Tax -320 -610 938 -20 -100 -31 43 -
NP 5,216 2,109 -1,229 -2,468 -2,698 -2,656 -7,371 -
-
NP to SH 4,867 1,989 -2,049 -2,517 -2,803 -2,676 -7,457 -
-
Tax Rate 5.78% 22.43% - - - - - -
Total Cost 69,935 33,017 117,328 82,422 52,582 23,067 106,769 -24.63%
-
Net Worth 52,832 49,525 48,024 47,143 47,250 47,129 54,407 -1.94%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 2,000 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 52,832 49,525 48,024 47,143 47,250 47,129 54,407 -1.94%
NOSH 80,049 79,879 80,040 79,904 80,085 79,880 80,010 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.94% 6.00% -1.06% -3.09% -5.41% -13.01% -7.42% -
ROE 9.21% 4.02% -4.27% -5.34% -5.93% -5.68% -13.71% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 93.88 43.97 145.05 100.06 62.29 25.55 124.23 -17.07%
EPS 6.08 2.49 -2.56 -3.15 -3.50 -3.35 -9.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.66 0.62 0.60 0.59 0.59 0.59 0.68 -1.97%
Adjusted Per Share Value based on latest NOSH - 79,444
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.19 8.04 26.56 18.29 11.41 4.67 22.74 -17.05%
EPS 1.11 0.46 -0.47 -0.58 -0.64 -0.61 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.46 -
NAPS 0.1209 0.1133 0.1099 0.1079 0.1081 0.1078 0.1245 -1.94%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.26 2.07 1.12 1.04 1.07 1.20 1.09 -
P/RPS 1.34 4.71 0.77 1.04 1.72 4.70 0.88 32.45%
P/EPS 20.72 83.13 -43.75 -33.02 -30.57 -35.82 -11.70 -
EY 4.83 1.20 -2.29 -3.03 -3.27 -2.79 -8.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.29 -
P/NAPS 1.91 3.34 1.87 1.76 1.81 2.03 1.60 12.56%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 27/05/11 28/02/11 29/11/10 27/08/10 26/05/10 25/02/10 -
Price 1.27 2.04 1.51 0.95 1.01 1.15 1.24 -
P/RPS 1.35 4.64 1.04 0.95 1.62 4.50 1.00 22.21%
P/EPS 20.89 81.93 -58.99 -30.16 -28.86 -34.33 -13.30 -
EY 4.79 1.22 -1.70 -3.32 -3.47 -2.91 -7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.02 -
P/NAPS 1.92 3.29 2.52 1.61 1.71 1.95 1.82 3.64%

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