[UZMA] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -32.97%
YoY- -198.38%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 387,543 437,123 466,652 523,865 558,056 545,212 533,687 -19.22%
PBT 18,627 -21,837 -15,395 -15,209 -5,899 55,906 50,893 -48.86%
Tax -5,235 -5,883 -12,800 -10,074 -10,330 -12,179 -9,719 -33.82%
NP 13,392 -27,720 -28,195 -25,283 -16,229 43,727 41,174 -52.73%
-
NP to SH 12,759 -28,853 -30,694 -31,379 -23,599 33,428 30,477 -44.06%
-
Tax Rate 28.10% - - - - 21.78% 19.10% -
Total Cost 374,151 464,843 494,847 549,148 574,285 501,485 492,513 -16.75%
-
Net Worth 489,643 453,928 454,440 452,264 438,439 480,042 502,444 -1.70%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 489,643 453,928 454,440 452,264 438,439 480,042 502,444 -1.70%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 320,028 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.46% -6.34% -6.04% -4.83% -2.91% 8.02% 7.72% -
ROE 2.61% -6.36% -6.75% -6.94% -5.38% 6.96% 6.07% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 121.10 136.59 145.82 163.69 174.38 170.36 166.76 -19.22%
EPS 3.99 -9.02 -9.59 -9.81 -7.37 10.45 9.52 -44.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.4184 1.42 1.4132 1.37 1.50 1.57 -1.70%
Adjusted Per Share Value based on latest NOSH - 320,028
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 89.00 100.39 107.17 120.31 128.16 125.21 122.57 -19.22%
EPS 2.93 -6.63 -7.05 -7.21 -5.42 7.68 7.00 -44.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1245 1.0425 1.0437 1.0387 1.0069 1.1025 1.1539 -1.70%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.645 0.73 0.565 0.46 0.59 0.41 0.965 -
P/RPS 0.53 0.53 0.39 0.28 0.34 0.24 0.58 -5.83%
P/EPS 16.18 -8.10 -5.89 -4.69 -8.00 3.93 10.13 36.67%
EY 6.18 -12.35 -16.98 -21.32 -12.50 25.48 9.87 -26.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.40 0.33 0.43 0.27 0.61 -22.04%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 31/05/21 24/02/21 25/11/20 27/08/20 20/05/20 27/02/20 -
Price 0.67 0.65 0.735 0.55 0.585 0.62 0.785 -
P/RPS 0.55 0.48 0.50 0.34 0.34 0.36 0.47 11.05%
P/EPS 16.81 -7.21 -7.66 -5.61 -7.93 5.94 8.24 60.92%
EY 5.95 -13.87 -13.05 -17.83 -12.61 16.85 12.13 -37.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.52 0.39 0.43 0.41 0.50 -8.17%

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