[UTUSAN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2321.93%
YoY- 25000.0%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 80,194 74,830 94,783 89,530 84,751 79,518 96,953 -11.91%
PBT -5,894 -6,524 5,545 10,128 258 -8,679 5,619 -
Tax 822 479 -1,584 -1,845 84 1,214 -3,358 -
NP -5,072 -6,045 3,961 8,283 342 -7,465 2,261 -
-
NP to SH -5,072 -6,045 3,961 8,283 342 -7,465 2,261 -
-
Tax Rate - - 28.57% 18.22% -32.56% - 59.76% -
Total Cost 85,266 80,875 90,822 81,247 84,409 86,983 94,692 -6.76%
-
Net Worth 276,191 281,324 284,745 280,935 272,607 273,679 221,958 15.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 276,191 281,324 284,745 280,935 272,607 273,679 221,958 15.73%
NOSH 110,742 110,714 110,666 110,735 110,322 110,756 110,979 -0.14%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -6.32% -8.08% 4.18% 9.25% 0.40% -9.39% 2.33% -
ROE -1.84% -2.15% 1.39% 2.95% 0.13% -2.73% 1.02% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 72.41 67.59 85.65 80.85 76.82 71.80 87.36 -11.79%
EPS -4.58 -5.46 3.58 7.48 0.31 -6.74 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.494 2.541 2.573 2.537 2.471 2.471 2.00 15.90%
Adjusted Per Share Value based on latest NOSH - 110,735
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 72.42 67.58 85.60 80.85 76.54 71.81 87.55 -11.91%
EPS -4.58 -5.46 3.58 7.48 0.31 -6.74 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4942 2.5405 2.5714 2.537 2.4618 2.4715 2.0044 15.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.75 0.89 0.81 0.96 0.69 0.61 0.62 -
P/RPS 1.04 1.32 0.95 1.19 0.90 0.85 0.71 29.06%
P/EPS -16.38 -16.30 22.63 12.83 222.58 -9.05 30.43 -
EY -6.11 -6.13 4.42 7.79 0.45 -11.05 3.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.31 0.38 0.28 0.25 0.31 -2.16%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 17/05/10 24/02/10 23/11/09 26/08/09 20/05/09 27/02/09 -
Price 0.82 0.82 0.82 0.81 0.88 0.72 0.65 -
P/RPS 1.13 1.21 0.96 1.00 1.15 1.00 0.74 32.70%
P/EPS -17.90 -15.02 22.91 10.83 283.87 -10.68 31.90 -
EY -5.59 -6.66 4.36 9.23 0.35 -9.36 3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.32 0.32 0.36 0.29 0.33 0.00%

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