[UZMA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 197.07%
YoY- 174.33%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 192,560 131,408 75,151 35,126 116,099 79,954 49,884 145.47%
PBT 16,665 10,255 5,536 2,719 -2,167 -2,448 -2,598 -
Tax -3,875 -1,585 -320 -610 938 -20 -100 1037.50%
NP 12,790 8,670 5,216 2,109 -1,229 -2,468 -2,698 -
-
NP to SH 12,062 8,158 4,867 1,989 -2,049 -2,517 -2,803 -
-
Tax Rate 23.25% 15.46% 5.78% 22.43% - - - -
Total Cost 179,770 122,738 69,935 33,017 117,328 82,422 52,582 126.43%
-
Net Worth 60,004 55,986 52,832 49,525 48,024 47,143 47,250 17.21%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 60,004 55,986 52,832 49,525 48,024 47,143 47,250 17.21%
NOSH 80,006 79,980 80,049 79,879 80,040 79,904 80,085 -0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.64% 6.60% 6.94% 6.00% -1.06% -3.09% -5.41% -
ROE 20.10% 14.57% 9.21% 4.02% -4.27% -5.34% -5.93% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 240.68 164.30 93.88 43.97 145.05 100.06 62.29 145.62%
EPS 9.73 10.20 6.08 2.49 -2.56 -3.15 -3.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.70 0.66 0.62 0.60 0.59 0.59 17.29%
Adjusted Per Share Value based on latest NOSH - 79,879
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 44.22 30.18 17.26 8.07 26.66 18.36 11.46 145.40%
EPS 2.77 1.87 1.12 0.46 -0.47 -0.58 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1378 0.1286 0.1213 0.1137 0.1103 0.1083 0.1085 17.22%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.13 1.79 1.26 2.07 1.12 1.04 1.07 -
P/RPS 0.47 1.09 1.34 4.71 0.77 1.04 1.72 -57.79%
P/EPS 7.50 17.55 20.72 83.13 -43.75 -33.02 -30.57 -
EY 13.34 5.70 4.83 1.20 -2.29 -3.03 -3.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.56 1.91 3.34 1.87 1.76 1.81 -11.35%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 24/08/11 27/05/11 28/02/11 29/11/10 27/08/10 -
Price 1.30 1.19 1.27 2.04 1.51 0.95 1.01 -
P/RPS 0.54 0.72 1.35 4.64 1.04 0.95 1.62 -51.82%
P/EPS 8.62 11.67 20.89 81.93 -58.99 -30.16 -28.86 -
EY 11.60 8.57 4.79 1.22 -1.70 -3.32 -3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.70 1.92 3.29 2.52 1.61 1.71 0.77%

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