[UZMA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 11.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 98,827 108,230 121,262 136,254 110,284 79,016 44,648 69.59%
PBT -12,489 6,039 9,670 13,398 11,864 7,539 6,288 -
Tax 604 -2,366 -3,444 -3,050 -2,609 -922 -339 -
NP -11,885 3,673 6,226 10,348 9,255 6,617 5,949 -
-
NP to SH -11,959 3,666 6,027 10,141 9,097 6,402 5,873 -
-
Tax Rate - 39.18% 35.62% 22.76% 21.99% 12.23% 5.39% -
Total Cost 110,712 104,557 115,036 125,906 101,029 72,399 38,699 101.14%
-
Net Worth 54,380 63,200 64,763 62,839 64,020 61,716 38,406 26.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 54,380 63,200 64,763 62,839 64,020 61,716 38,406 26.01%
NOSH 79,971 80,000 79,954 79,694 80,025 80,151 80,013 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -12.03% 3.39% 5.13% 7.59% 8.39% 8.37% 13.32% -
ROE -21.99% 5.80% 9.31% 16.14% 14.21% 10.37% 15.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 123.58 135.29 151.66 170.97 137.81 98.58 55.80 69.66%
EPS -14.95 4.58 7.54 12.72 11.37 7.99 7.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.79 0.81 0.7885 0.80 0.77 0.48 26.05%
Adjusted Per Share Value based on latest NOSH - 79,694
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.70 24.86 27.85 31.29 25.33 18.15 10.25 69.65%
EPS -2.75 0.84 1.38 2.33 2.09 1.47 1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1249 0.1451 0.1487 0.1443 0.147 0.1417 0.0882 26.02%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 - -
Price 1.09 1.00 1.06 0.83 1.09 1.23 0.00 -
P/RPS 0.88 0.74 0.70 0.49 0.79 1.25 0.00 -
P/EPS -7.29 21.82 14.06 6.52 9.59 15.40 0.00 -
EY -13.72 4.58 7.11 15.33 10.43 6.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.27 1.31 1.05 1.36 1.60 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 28/08/09 29/05/09 - - - -
Price 1.24 1.07 1.09 0.96 0.00 0.00 0.00 -
P/RPS 1.00 0.79 0.72 0.56 0.00 0.00 0.00 -
P/EPS -8.29 23.35 14.46 7.54 0.00 0.00 0.00 -
EY -12.06 4.28 6.92 13.26 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.35 1.35 1.22 0.00 0.00 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