[UZMA] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -333.48%
YoY- -276.81%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 91,525 119,137 112,732 114,905 140,086 148,529 146,067 -26.79%
PBT 3,157 23,458 14,246 -19,257 13,752 13,086 14,123 -63.20%
Tax -1,408 -1,803 -3,023 -942 -2,947 -3,509 -6,013 -62.04%
NP 1,749 21,655 11,223 -20,199 10,805 9,577 8,110 -64.07%
-
NP to SH 563 20,974 9,660 -21,613 9,257 8,054 6,708 -80.85%
-
Tax Rate 44.60% 7.69% 21.22% - 21.43% 26.81% 42.58% -
Total Cost 89,776 97,482 101,509 135,104 129,281 138,952 137,957 -24.92%
-
Net Worth 370,394 360,717 343,337 323,344 290,626 275,601 253,859 28.67%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 9,995 -
Div Payout % - - - - - - 149.01% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 370,394 360,717 343,337 323,344 290,626 275,601 253,859 28.67%
NOSH 296,315 290,901 290,963 283,635 269,098 267,574 264,436 7.89%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.91% 18.18% 9.96% -17.58% 7.71% 6.45% 5.55% -
ROE 0.15% 5.81% 2.81% -6.68% 3.19% 2.92% 2.64% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 30.89 40.95 38.74 40.51 52.06 55.51 55.24 -32.14%
EPS 0.19 7.21 3.32 -7.62 3.44 3.01 2.54 -82.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.78 -
NAPS 1.25 1.24 1.18 1.14 1.08 1.03 0.96 19.26%
Adjusted Per Share Value based on latest NOSH - 283,635
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 23.64 30.77 29.11 29.67 36.18 38.36 37.72 -26.78%
EPS 0.15 5.42 2.49 -5.58 2.39 2.08 1.73 -80.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.58 -
NAPS 0.9565 0.9315 0.8866 0.835 0.7505 0.7117 0.6556 28.66%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.92 1.78 2.00 1.98 2.35 2.08 1.72 -
P/RPS 6.22 4.35 5.16 4.89 4.51 3.75 3.11 58.80%
P/EPS 1,010.53 24.69 60.24 -25.98 68.31 69.10 67.80 506.63%
EY 0.10 4.05 1.66 -3.85 1.46 1.45 1.47 -83.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.20 -
P/NAPS 1.54 1.44 1.69 1.74 2.18 2.02 1.79 -9.55%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 25/05/16 25/02/16 27/11/15 24/08/15 25/05/15 26/02/15 -
Price 1.80 1.88 1.79 2.17 1.58 2.34 2.46 -
P/RPS 5.83 4.59 4.62 5.36 3.04 4.22 4.45 19.75%
P/EPS 947.37 26.07 53.92 -28.48 45.93 77.74 96.98 357.60%
EY 0.11 3.84 1.85 -3.51 2.18 1.29 1.03 -77.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.54 -
P/NAPS 1.44 1.52 1.52 1.90 1.46 2.27 2.56 -31.88%

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