[UZMA] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 9.68%
YoY- 48.71%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 466,652 523,865 558,056 545,212 533,687 489,715 443,445 3.44%
PBT -15,395 -15,209 -5,899 55,906 50,893 48,314 42,942 -
Tax -12,800 -10,074 -10,330 -12,179 -9,719 -9,497 -7,722 39.84%
NP -28,195 -25,283 -16,229 43,727 41,174 38,817 35,220 -
-
NP to SH -30,694 -31,379 -23,599 33,428 30,477 31,896 29,704 -
-
Tax Rate - - - 21.78% 19.10% 19.66% 17.98% -
Total Cost 494,847 549,148 574,285 501,485 492,513 450,898 408,225 13.62%
-
Net Worth 454,440 452,264 438,439 480,042 502,444 499,244 480,042 -3.57%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 454,440 452,264 438,439 480,042 502,444 499,244 480,042 -3.57%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 320,028 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -6.04% -4.83% -2.91% 8.02% 7.72% 7.93% 7.94% -
ROE -6.75% -6.94% -5.38% 6.96% 6.07% 6.39% 6.19% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 145.82 163.69 174.38 170.36 166.76 153.02 138.56 3.44%
EPS -9.59 -9.81 -7.37 10.45 9.52 9.97 9.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.4132 1.37 1.50 1.57 1.56 1.50 -3.57%
Adjusted Per Share Value based on latest NOSH - 320,028
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 106.76 119.85 127.67 124.74 122.10 112.04 101.45 3.44%
EPS -7.02 -7.18 -5.40 7.65 6.97 7.30 6.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0397 1.0347 1.0031 1.0983 1.1495 1.1422 1.0983 -3.57%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.565 0.46 0.59 0.41 0.965 0.875 0.695 -
P/RPS 0.39 0.28 0.34 0.24 0.58 0.57 0.50 -15.20%
P/EPS -5.89 -4.69 -8.00 3.93 10.13 8.78 7.49 -
EY -16.98 -21.32 -12.50 25.48 9.87 11.39 13.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.33 0.43 0.27 0.61 0.56 0.46 -8.85%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 25/11/20 27/08/20 20/05/20 27/02/20 27/11/19 28/08/19 -
Price 0.735 0.55 0.585 0.62 0.785 0.84 0.625 -
P/RPS 0.50 0.34 0.34 0.36 0.47 0.55 0.45 7.24%
P/EPS -7.66 -5.61 -7.93 5.94 8.24 8.43 6.73 -
EY -13.05 -17.83 -12.61 16.85 12.13 11.87 14.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.39 0.43 0.41 0.50 0.54 0.42 15.22%

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