[UTUSAN] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
12-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -65.07%
YoY- -66.93%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 362,066 359,678 361,796 332,806 324,528 310,118 324,226 1.85%
PBT -1,062 17,516 27,908 3,924 11,850 -42,036 -5,308 -23.51%
Tax 146 -1,470 -8,018 -1,556 -4,690 42,036 5,308 -45.04%
NP -916 16,046 19,890 2,368 7,160 0 0 -
-
NP to SH -764 16,346 19,890 2,368 7,160 -46,104 -7,568 -31.75%
-
Tax Rate - 8.39% 28.73% 39.65% 39.58% - - -
Total Cost 362,982 343,632 341,906 330,438 317,368 310,118 324,226 1.89%
-
Net Worth 225,598 215,251 204,139 119,947 113,663 128,453 150,121 7.02%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 225,598 215,251 204,139 119,947 113,663 128,453 150,121 7.02%
NOSH 109,142 109,264 109,165 77,385 77,321 77,381 77,382 5.89%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.25% 4.46% 5.50% 0.71% 2.21% 0.00% 0.00% -
ROE -0.34% 7.59% 9.74% 1.97% 6.30% -35.89% -5.04% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 331.74 329.18 331.42 430.06 419.71 400.76 418.99 -3.81%
EPS -0.70 14.96 18.22 3.06 9.26 -59.58 -9.78 -35.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.067 1.97 1.87 1.55 1.47 1.66 1.94 1.06%
Adjusted Per Share Value based on latest NOSH - 77,575
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 326.97 324.81 326.73 300.55 293.07 280.06 292.80 1.85%
EPS -0.69 14.76 17.96 2.14 6.47 -41.63 -6.83 -31.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0373 1.9439 1.8435 1.0832 1.0265 1.16 1.3557 7.02%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.03 1.05 1.40 2.26 1.55 1.72 3.84 -
P/RPS 0.31 0.32 0.42 0.53 0.37 0.43 0.92 -16.57%
P/EPS -147.14 7.02 7.68 73.86 16.74 -2.89 -39.26 24.61%
EY -0.68 14.25 13.01 1.35 5.97 -34.64 -2.55 -19.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.75 1.46 1.05 1.04 1.98 -20.48%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 17/08/05 25/08/04 12/08/03 22/08/02 13/08/01 16/08/00 -
Price 0.99 1.10 1.30 2.09 1.44 1.92 4.06 -
P/RPS 0.30 0.33 0.39 0.49 0.34 0.48 0.97 -17.75%
P/EPS -141.43 7.35 7.14 68.30 15.55 -3.22 -41.51 22.65%
EY -0.71 13.60 14.02 1.46 6.43 -31.03 -2.41 -18.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.70 1.35 0.98 1.16 2.09 -21.73%

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