[UZMA] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 44.7%
YoY- 2366.14%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 55,291 61,152 56,257 40,025 35,126 36,145 30,070 50.03%
PBT 6,115 6,410 4,719 2,817 2,719 281 149 1087.11%
Tax -1,306 -2,290 -1,265 290 -610 958 81 -
NP 4,809 4,120 3,454 3,107 2,109 1,239 230 657.55%
-
NP to SH 4,690 3,904 3,291 2,878 1,989 468 286 544.36%
-
Tax Rate 21.36% 35.73% 26.81% -10.29% 22.43% -340.93% -54.36% -
Total Cost 50,482 57,032 52,803 36,918 33,017 34,906 29,840 41.93%
-
Net Worth 73,883 60,046 56,051 52,763 49,525 48,369 46,872 35.40%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 73,883 60,046 56,051 52,763 49,525 48,369 46,872 35.40%
NOSH 80,308 80,061 80,072 79,944 79,879 80,615 79,444 0.72%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.70% 6.74% 6.14% 7.76% 6.00% 3.43% 0.76% -
ROE 6.35% 6.50% 5.87% 5.45% 4.02% 0.97% 0.61% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 68.85 76.38 70.26 50.07 43.97 44.84 37.85 48.95%
EPS 5.84 3.15 4.11 3.60 2.49 0.59 0.36 539.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.75 0.70 0.66 0.62 0.60 0.59 34.43%
Adjusted Per Share Value based on latest NOSH - 79,944
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.70 14.04 12.92 9.19 8.07 8.30 6.91 49.98%
EPS 1.08 0.90 0.76 0.66 0.46 0.11 0.07 518.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1697 0.1379 0.1287 0.1212 0.1137 0.1111 0.1076 35.45%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.33 1.13 1.79 1.26 2.07 1.12 1.04 -
P/RPS 1.93 1.48 2.55 2.52 4.71 2.50 2.75 -21.00%
P/EPS 22.77 23.17 43.55 35.00 83.13 192.93 288.89 -81.58%
EY 4.39 4.32 2.30 2.86 1.20 0.52 0.35 439.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.51 2.56 1.91 3.34 1.87 1.76 -12.10%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 28/02/12 29/11/11 24/08/11 27/05/11 28/02/11 29/11/10 -
Price 1.33 1.30 1.19 1.27 2.04 1.51 0.95 -
P/RPS 1.93 1.70 1.69 2.54 4.64 3.37 2.51 -16.05%
P/EPS 22.77 26.66 28.95 35.28 81.93 260.11 263.89 -80.44%
EY 4.39 3.75 3.45 2.83 1.22 0.38 0.38 410.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.73 1.70 1.92 3.29 2.52 1.61 -6.73%

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