[UZMA] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -60.08%
YoY- 88.81%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 119,137 148,529 97,718 88,897 55,291 35,126 20,411 34.14%
PBT 23,458 13,086 12,302 12,181 6,115 2,719 -2,625 -
Tax -1,803 -3,509 -2,802 -2,842 -1,306 -610 -31 96.71%
NP 21,655 9,577 9,500 9,339 4,809 2,109 -2,656 -
-
NP to SH 20,974 8,054 8,428 8,855 4,690 1,989 -2,676 -
-
Tax Rate 7.69% 26.81% 22.78% 23.33% 21.36% 22.43% - -
Total Cost 97,482 138,952 88,218 79,558 50,482 33,017 23,067 27.12%
-
Net Worth 360,717 275,601 137,384 106,893 73,883 49,525 47,129 40.33%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 360,717 275,601 137,384 106,893 73,883 49,525 47,129 40.33%
NOSH 290,901 267,574 132,100 131,967 80,308 79,879 79,880 24.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 18.18% 6.45% 9.72% 10.51% 8.70% 6.00% -13.01% -
ROE 5.81% 2.92% 6.13% 8.28% 6.35% 4.02% -5.68% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 40.95 55.51 73.97 67.36 68.85 43.97 25.55 8.17%
EPS 7.21 3.01 6.38 6.71 5.84 2.49 -3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.03 1.04 0.81 0.92 0.62 0.59 13.16%
Adjusted Per Share Value based on latest NOSH - 131,967
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.36 34.11 22.44 20.42 12.70 8.07 4.69 34.13%
EPS 4.82 1.85 1.94 2.03 1.08 0.46 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8284 0.6329 0.3155 0.2455 0.1697 0.1137 0.1082 40.34%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.78 2.08 6.45 2.00 1.33 2.07 1.20 -
P/RPS 4.35 3.75 8.72 2.97 1.93 4.71 4.70 -1.28%
P/EPS 24.69 69.10 101.10 29.81 22.77 83.13 -35.82 -
EY 4.05 1.45 0.99 3.36 4.39 1.20 -2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 2.02 6.20 2.47 1.45 3.34 2.03 -5.55%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 25/05/15 26/05/14 22/05/13 23/05/12 27/05/11 26/05/10 -
Price 1.88 2.34 5.79 3.10 1.33 2.04 1.15 -
P/RPS 4.59 4.22 7.83 4.60 1.93 4.64 4.50 0.33%
P/EPS 26.07 77.74 90.75 46.20 22.77 81.93 -34.33 -
EY 3.84 1.29 1.10 2.16 4.39 1.22 -2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.27 5.57 3.83 1.45 3.29 1.95 -4.06%

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