[UZMA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 99,398 76,962 55,626 25,970 135,827 103,323 69,384 26.99%
PBT -7,414 1,714 4,094 1,534 13,738 8,789 7,294 -
Tax 43 -679 -1,174 -441 -2,762 -1,211 -492 -
NP -7,371 1,035 2,920 1,093 10,976 7,578 6,802 -
-
NP to SH -7,457 972 2,803 1,044 10,779 7,578 6,802 -
-
Tax Rate - 39.61% 28.68% 28.75% 20.10% 13.78% 6.75% -
Total Cost 106,769 75,927 52,706 24,877 124,851 95,745 62,582 42.63%
-
Net Worth 54,407 63,461 64,869 62,839 64,818 61,616 38,411 26.04%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,000 - 2,002 - 2,000 - - -
Div Payout % 0.00% - 71.43% - 18.56% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 54,407 63,461 64,869 62,839 64,818 61,616 38,411 26.04%
NOSH 80,010 80,330 80,085 79,694 80,022 80,021 80,023 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -7.42% 1.34% 5.25% 4.21% 8.08% 7.33% 9.80% -
ROE -13.71% 1.53% 4.32% 1.66% 16.63% 12.30% 17.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 124.23 95.81 69.46 32.59 169.74 129.12 86.70 27.01%
EPS -9.32 1.21 3.50 1.31 13.47 9.47 8.50 -
DPS 2.50 0.00 2.50 0.00 2.50 0.00 0.00 -
NAPS 0.68 0.79 0.81 0.7885 0.81 0.77 0.48 26.05%
Adjusted Per Share Value based on latest NOSH - 79,694
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.83 17.67 12.77 5.96 31.19 23.73 15.93 27.03%
EPS -1.71 0.22 0.64 0.24 2.48 1.74 1.56 -
DPS 0.46 0.00 0.46 0.00 0.46 0.00 0.00 -
NAPS 0.125 0.1457 0.149 0.1443 0.1489 0.1415 0.0882 26.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 - -
Price 1.09 1.00 1.06 0.83 1.09 1.23 0.00 -
P/RPS 0.88 1.04 1.53 2.55 0.64 0.95 0.00 -
P/EPS -11.70 82.64 30.29 63.36 8.09 12.99 0.00 -
EY -8.55 1.21 3.30 1.58 12.36 7.70 0.00 -
DY 2.29 0.00 2.36 0.00 2.29 0.00 0.00 -
P/NAPS 1.60 1.27 1.31 1.05 1.35 1.60 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 28/08/09 29/05/09 25/02/09 28/11/08 11/09/08 -
Price 1.24 1.07 1.09 0.96 1.03 1.10 1.17 -
P/RPS 1.00 1.12 1.57 2.95 0.61 0.85 1.35 -18.08%
P/EPS -13.30 88.43 31.14 73.28 7.65 11.62 13.76 -
EY -7.52 1.13 3.21 1.36 13.08 8.61 7.26 -
DY 2.02 0.00 2.29 0.00 2.43 0.00 0.00 -
P/NAPS 1.82 1.35 1.35 1.22 1.27 1.43 2.44 -17.70%

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