[UZMA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -39.17%
YoY- -42.74%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 93,085 93,268 98,827 108,230 121,262 136,254 110,284 -10.71%
PBT -19,181 -16,648 -12,489 6,039 9,670 13,398 11,864 -
Tax 1,678 1,014 604 -2,366 -3,444 -3,050 -2,609 -
NP -17,503 -15,634 -11,885 3,673 6,226 10,348 9,255 -
-
NP to SH -17,565 -15,679 -11,959 3,666 6,027 10,141 9,097 -
-
Tax Rate - - - 39.18% 35.62% 22.76% 21.99% -
Total Cost 110,588 108,902 110,712 104,557 115,036 125,906 101,029 6.22%
-
Net Worth 46,831 47,129 54,380 63,200 64,763 62,839 64,020 -18.86%
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 46,831 47,129 54,380 63,200 64,763 62,839 64,020 -18.86%
NOSH 79,375 79,880 79,971 80,000 79,954 79,694 80,025 -0.54%
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 -18.80% -16.76% -12.03% 3.39% 5.13% 7.59% 8.39% -
ROE -37.51% -33.27% -21.99% 5.80% 9.31% 16.14% 14.21% -
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 117.27 116.76 123.58 135.29 151.66 170.97 137.81 -10.22%
EPS -22.13 -19.63 -14.95 4.58 7.54 12.72 11.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.68 0.79 0.81 0.7885 0.80 -18.41%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.38 21.42 22.70 24.86 27.85 31.29 25.33 -10.71%
EPS -4.03 -3.60 -2.75 0.84 1.38 2.33 2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1076 0.1082 0.1249 0.1451 0.1487 0.1443 0.147 -18.82%
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 1.07 1.20 1.09 1.00 1.06 0.83 1.09 -
P/RPS 0.91 1.03 0.88 0.74 0.70 0.49 0.79 9.91%
P/EPS -4.84 -6.11 -7.29 21.82 14.06 6.52 9.59 -
EY -20.68 -16.36 -13.72 4.58 7.11 15.33 10.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.03 1.60 1.27 1.31 1.05 1.36 21.05%
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 27/08/10 26/05/10 25/02/10 23/11/09 28/08/09 29/05/09 - -
Price 1.01 1.15 1.24 1.07 1.09 0.96 0.00 -
P/RPS 0.86 0.98 1.00 0.79 0.72 0.56 0.00 -
P/EPS -4.56 -5.86 -8.29 23.35 14.46 7.54 0.00 -
EY -21.91 -17.07 -12.06 4.28 6.92 13.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.95 1.82 1.35 1.35 1.22 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