[UZMA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -61.12%
YoY- 135.8%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 289,242 206,534 125,168 55,291 192,560 131,408 75,151 144.59%
PBT 32,105 21,510 13,331 6,115 16,665 10,255 5,536 221.07%
Tax -8,243 -4,933 -2,928 -1,306 -3,875 -1,585 -320 763.67%
NP 23,862 16,577 10,403 4,809 12,790 8,670 5,216 174.31%
-
NP to SH 22,183 15,692 10,001 4,690 12,062 8,158 4,867 173.63%
-
Tax Rate 25.68% 22.93% 21.96% 21.36% 23.25% 15.46% 5.78% -
Total Cost 265,380 189,957 114,765 50,482 179,770 122,738 69,935 142.30%
-
Net Worth 96,277 89,335 82,430 73,883 60,004 55,986 52,832 48.92%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 96,277 89,335 82,430 73,883 60,004 55,986 52,832 48.92%
NOSH 130,104 129,471 84,112 80,308 80,006 79,980 80,049 38.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.25% 8.03% 8.31% 8.70% 6.64% 6.60% 6.94% -
ROE 23.04% 17.57% 12.13% 6.35% 20.10% 14.57% 9.21% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 222.32 159.52 148.81 68.85 240.68 164.30 93.88 77.20%
EPS 17.05 12.12 11.89 5.84 9.73 10.20 6.08 98.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.69 0.98 0.92 0.75 0.70 0.66 7.88%
Adjusted Per Share Value based on latest NOSH - 80,308
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 66.44 47.44 28.75 12.70 44.23 30.19 17.26 144.61%
EPS 5.10 3.60 2.30 1.08 2.77 1.87 1.12 173.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2212 0.2052 0.1894 0.1697 0.1378 0.1286 0.1214 48.90%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.50 1.51 1.50 1.33 1.13 1.79 1.26 -
P/RPS 0.67 0.95 1.01 1.93 0.47 1.09 1.34 -36.87%
P/EPS 8.80 12.46 12.62 22.77 7.50 17.55 20.72 -43.35%
EY 11.37 8.03 7.93 4.39 13.34 5.70 4.83 76.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.19 1.53 1.45 1.51 2.56 1.91 4.12%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 21/11/12 30/08/12 23/05/12 28/02/12 29/11/11 24/08/11 -
Price 1.65 1.51 1.54 1.33 1.30 1.19 1.27 -
P/RPS 0.74 0.95 1.03 1.93 0.54 0.72 1.35 -32.89%
P/EPS 9.68 12.46 12.95 22.77 8.62 11.67 20.89 -39.97%
EY 10.33 8.03 7.72 4.39 11.60 8.57 4.79 66.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.19 1.57 1.45 1.73 1.70 1.92 10.44%

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