[UTUSAN] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 21.81%
YoY- 4.08%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 105,815 119,871 139,864 172,096 171,490 174,819 155,024 -6.16%
PBT -41,832 -35,197 -32,607 -7,635 -9,285 -9,854 -12,418 22.41%
Tax -704 -906 1,750 743 2,100 2,291 1,301 -
NP -42,536 -36,103 -30,857 -6,892 -7,185 -7,563 -11,117 25.03%
-
NP to SH -42,536 -36,103 -30,857 -6,892 -7,185 -7,563 -11,117 25.03%
-
Tax Rate - - - - - - - -
Total Cost 148,351 155,974 170,721 178,988 178,675 182,382 166,141 -1.86%
-
Net Worth 130,112 157,685 243,614 288,794 304,518 286,906 276,153 -11.77%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 130,112 157,685 243,614 288,794 304,518 286,906 276,153 -11.77%
NOSH 110,734 110,734 110,734 110,734 110,734 110,732 110,727 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -40.20% -30.12% -22.06% -4.00% -4.19% -4.33% -7.17% -
ROE -32.69% -22.90% -12.67% -2.39% -2.36% -2.64% -4.03% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 95.56 108.25 126.31 155.41 154.87 157.88 140.01 -6.16%
EPS -38.41 -32.60 -27.87 -6.22 -6.49 -6.83 -10.04 25.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.175 1.424 2.20 2.608 2.75 2.591 2.494 -11.77%
Adjusted Per Share Value based on latest NOSH - 110,734
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 95.56 108.25 126.31 155.41 154.87 157.87 140.00 -6.16%
EPS -38.41 -32.60 -27.87 -6.22 -6.49 -6.83 -10.04 25.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.175 1.424 2.20 2.608 2.75 2.591 2.4938 -11.77%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.47 0.63 0.79 0.64 0.73 0.88 0.75 -
P/RPS 0.49 0.58 0.63 0.41 0.47 0.56 0.54 -1.60%
P/EPS -1.22 -1.93 -2.84 -10.28 -11.25 -12.88 -7.47 -26.04%
EY -81.73 -51.75 -35.27 -9.72 -8.89 -7.76 -13.39 35.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.36 0.25 0.27 0.34 0.30 4.90%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 26/08/15 28/08/14 26/08/13 29/08/12 11/08/11 25/08/10 -
Price 0.50 0.56 0.72 0.625 0.78 0.715 0.82 -
P/RPS 0.52 0.52 0.57 0.40 0.50 0.45 0.59 -2.08%
P/EPS -1.30 -1.72 -2.58 -10.04 -12.02 -10.47 -8.17 -26.36%
EY -76.83 -58.22 -38.70 -9.96 -8.32 -9.55 -12.24 35.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.33 0.24 0.28 0.28 0.33 4.50%

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