[UTUSAN] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 121.81%
YoY- 230.57%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 65,420 89,946 80,512 96,102 75,994 87,649 90,046 -19.19%
PBT -21,750 -5,178 -7,579 3,252 -10,887 -7,303 1,085 -
Tax 1,943 363 2,914 -1,330 2,073 -2,331 -207 -
NP -19,807 -4,815 -4,665 1,922 -8,814 -9,634 878 -
-
NP to SH -19,807 -4,815 -4,665 1,922 -8,814 -9,634 878 -
-
Tax Rate - - - 40.90% - - 19.08% -
Total Cost 85,227 94,761 85,177 94,180 84,808 97,283 89,168 -2.97%
-
Net Worth 256,349 278,938 284,254 288,794 286,468 296,545 308,283 -11.58%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 256,349 278,938 284,254 288,794 286,468 296,545 308,283 -11.58%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -30.28% -5.35% -5.79% 2.00% -11.60% -10.99% 0.98% -
ROE -7.73% -1.73% -1.64% 0.67% -3.08% -3.25% 0.28% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 59.08 81.23 72.71 86.79 68.63 79.15 81.32 -19.20%
EPS -17.89 -4.35 -4.21 1.74 -7.96 -8.70 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.315 2.519 2.567 2.608 2.587 2.678 2.784 -11.58%
Adjusted Per Share Value based on latest NOSH - 110,734
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 59.08 81.23 72.71 86.79 68.63 79.15 81.32 -19.20%
EPS -17.89 -4.35 -4.21 1.74 -7.96 -8.70 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.315 2.519 2.567 2.608 2.587 2.678 2.784 -11.58%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.60 0.60 0.71 0.64 0.60 0.73 0.72 -
P/RPS 1.02 0.74 0.98 0.74 0.87 0.92 0.89 9.52%
P/EPS -3.35 -13.80 -16.85 36.87 -7.54 -8.39 90.81 -
EY -29.81 -7.25 -5.93 2.71 -13.27 -11.92 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.28 0.25 0.23 0.27 0.26 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 06/06/14 26/02/14 27/11/13 26/08/13 28/05/13 27/02/13 28/11/12 -
Price 0.70 0.60 0.61 0.625 0.70 0.65 0.66 -
P/RPS 1.18 0.74 0.84 0.72 1.02 0.82 0.81 28.53%
P/EPS -3.91 -13.80 -14.48 36.01 -8.79 -7.47 83.24 -
EY -25.55 -7.25 -6.91 2.78 -11.37 -13.38 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.24 0.24 0.27 0.24 0.24 16.05%

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