[UTUSAN] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -33.86%
YoY- 59.14%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 219,898 221,195 227,419 231,336 234,808 238,747 248,864 -7.92%
PBT -59,265 -63,553 -66,726 -33,325 -23,987 -23,873 -17,352 126.96%
Tax -1,097 -1,478 -1,741 -3,365 -3,422 -3,416 -3,624 -54.94%
NP -60,362 -65,031 -68,467 -36,690 -27,409 -27,289 -20,976 102.44%
-
NP to SH -60,362 -65,031 -68,467 -36,690 -27,409 -27,289 -20,976 102.44%
-
Tax Rate - - - - - - - -
Total Cost 280,260 286,226 295,886 268,026 262,217 266,036 269,840 2.56%
-
Net Worth 69,983 80,614 103,536 112,616 130,112 146,390 110,752 -26.38%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 69,983 80,614 103,536 112,616 130,112 146,390 110,752 -26.38%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -27.45% -29.40% -30.11% -15.86% -11.67% -11.43% -8.43% -
ROE -86.25% -80.67% -66.13% -32.58% -21.07% -18.64% -18.94% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 198.58 199.75 205.37 208.91 212.05 215.60 224.70 -7.91%
EPS -54.51 -58.73 -61.83 -33.13 -24.75 -24.64 -18.94 102.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.632 0.728 0.935 1.017 1.175 1.322 1.00 -26.37%
Adjusted Per Share Value based on latest NOSH - 110,734
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 198.58 199.75 205.37 208.91 212.05 215.60 224.74 -7.92%
EPS -54.51 -58.73 -61.83 -33.13 -24.75 -24.64 -18.94 102.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.632 0.728 0.935 1.017 1.175 1.322 1.0002 -26.38%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.455 0.60 0.385 0.48 0.47 0.525 0.545 -
P/RPS 0.23 0.30 0.19 0.23 0.22 0.24 0.24 -2.79%
P/EPS -0.83 -1.02 -0.62 -1.45 -1.90 -2.13 -2.88 -56.40%
EY -119.80 -97.88 -160.60 -69.03 -52.66 -46.94 -34.75 128.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.82 0.41 0.47 0.40 0.40 0.55 19.68%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 14/08/17 30/05/17 28/02/17 22/11/16 23/08/16 31/05/16 24/02/16 -
Price 0.42 0.52 0.445 0.38 0.50 0.475 0.53 -
P/RPS 0.21 0.26 0.22 0.18 0.24 0.22 0.24 -8.52%
P/EPS -0.77 -0.89 -0.72 -1.15 -2.02 -1.93 -2.80 -57.74%
EY -129.79 -112.94 -138.94 -87.19 -49.50 -51.88 -35.74 136.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.48 0.37 0.43 0.36 0.53 15.76%

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