[UEMS] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 96.79%
YoY- 80.31%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 496,338 213,043 249,142 252,693 611,635 217,435 111,957 169.13%
PBT -149,021 -38,923 -26,766 -490 -66,950 -21,946 -99,799 30.54%
Tax -4,709 -9,427 19,385 -3,453 -66,342 -7,196 6,101 -
NP -153,730 -48,350 -7,381 -3,943 -133,292 -29,142 -93,698 38.98%
-
NP to SH -152,259 -50,381 -7,367 -4,319 -134,658 -28,872 -93,357 38.43%
-
Tax Rate - - - - - - - -
Total Cost 650,068 261,393 256,523 256,636 744,927 246,577 205,655 114.93%
-
Net Worth 6,677,188 6,828,943 6,930,112 6,930,112 6,879,527 7,033,025 7,033,025 -3.39%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 6,677,188 6,828,943 6,930,112 6,930,112 6,879,527 7,033,025 7,033,025 -3.39%
NOSH 5,058,476 5,058,476 5,058,476 5,058,476 5,058,476 4,537,436 4,537,436 7.49%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -30.97% -22.69% -2.96% -1.56% -21.79% -13.40% -83.69% -
ROE -2.28% -0.74% -0.11% -0.06% -1.96% -0.41% -1.33% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.81 4.21 4.93 5.00 12.09 4.79 2.47 150.16%
EPS -3.01 -1.00 -0.15 -0.09 -2.66 -0.64 -2.06 28.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.35 1.37 1.37 1.36 1.55 1.55 -10.12%
Adjusted Per Share Value based on latest NOSH - 5,058,476
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.81 4.21 4.93 5.00 12.09 4.30 2.21 169.36%
EPS -3.01 -1.00 -0.15 -0.09 -2.66 -0.57 -1.85 38.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.35 1.37 1.37 1.36 1.3903 1.3903 -3.39%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.32 0.37 0.39 0.435 0.495 0.365 0.435 -
P/RPS 3.26 8.79 7.92 8.71 4.09 7.62 17.63 -67.44%
P/EPS -10.63 -37.15 -267.79 -509.48 -18.59 -57.36 -21.14 -36.68%
EY -9.41 -2.69 -0.37 -0.20 -5.38 -1.74 -4.73 57.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.28 0.32 0.36 0.24 0.28 -9.74%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 25/08/21 24/05/21 24/03/21 24/11/20 24/08/20 -
Price 0.355 0.345 0.37 0.42 0.45 0.40 0.405 -
P/RPS 3.62 8.19 7.51 8.41 3.72 8.35 16.41 -63.39%
P/EPS -11.79 -34.64 -254.06 -491.91 -16.90 -62.86 -19.68 -28.86%
EY -8.48 -2.89 -0.39 -0.20 -5.92 -1.59 -5.08 40.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.27 0.31 0.33 0.26 0.26 2.54%

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