[UZMA] QoQ TTM Result on 30-Sep-2010 [#3]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 12.06%
YoY- -521.36%
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 141,366 130,814 116,099 101,819 93,085 93,268 98,827 27.03%
PBT 5,966 3,176 -2,168 -16,652 -19,181 -16,648 -12,489 -
Tax 719 360 939 1,264 1,678 1,014 604 12.35%
NP 6,685 3,536 -1,229 -15,388 -17,503 -15,634 -11,885 -
-
NP to SH 5,621 2,616 -2,049 -15,447 -17,565 -15,679 -11,959 -
-
Tax Rate -12.05% -11.34% - - - - - -
Total Cost 134,681 127,278 117,328 117,207 110,588 108,902 110,712 13.99%
-
Net Worth 52,763 49,525 48,369 46,872 46,831 47,129 54,380 -1.99%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 52,763 49,525 48,369 46,872 46,831 47,129 54,380 -1.99%
NOSH 79,944 79,879 80,615 79,444 79,375 79,880 79,971 -0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.73% 2.70% -1.06% -15.11% -18.80% -16.76% -12.03% -
ROE 10.65% 5.28% -4.24% -32.96% -37.51% -33.27% -21.99% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 176.83 163.76 144.02 128.16 117.27 116.76 123.58 27.06%
EPS 7.03 3.27 -2.54 -19.44 -22.13 -19.63 -14.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.62 0.60 0.59 0.59 0.59 0.68 -1.97%
Adjusted Per Share Value based on latest NOSH - 79,444
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 32.47 30.05 26.67 23.39 21.38 21.42 22.70 27.03%
EPS 1.29 0.60 -0.47 -3.55 -4.03 -3.60 -2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1212 0.1138 0.1111 0.1077 0.1076 0.1083 0.1249 -1.99%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.26 2.07 1.12 1.04 1.07 1.20 1.09 -
P/RPS 0.71 1.26 0.78 0.81 0.91 1.03 0.88 -13.36%
P/EPS 17.92 63.21 -44.07 -5.35 -4.84 -6.11 -7.29 -
EY 5.58 1.58 -2.27 -18.70 -20.68 -16.36 -13.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 3.34 1.87 1.76 1.81 2.03 1.60 12.56%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 27/05/11 28/02/11 29/11/10 27/08/10 26/05/10 25/02/10 -
Price 1.27 2.04 1.51 0.95 1.01 1.15 1.24 -
P/RPS 0.72 1.25 1.05 0.74 0.86 0.98 1.00 -19.71%
P/EPS 18.06 62.29 -59.41 -4.89 -4.56 -5.86 -8.29 -
EY 5.54 1.61 -1.68 -20.47 -21.91 -17.07 -12.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 3.29 2.52 1.61 1.71 1.95 1.82 3.64%

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