[UTUSAN] YoY 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- -130.21%
YoY- -120.35%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
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 94,672 90,369 86,904 83,396 87,255 82,344 87,725 1.27%
PBT 2,965 5,620 7,014 -593 4,273 -10,046 -1,724 -
Tax -589 -557 -2,254 81 -1,757 10,046 1,724 -
NP 2,376 5,063 4,760 -512 2,516 0 0 -
-
NP to SH 2,376 5,120 4,760 -512 2,516 -11,381 -2,007 -
-
Tax Rate 19.87% 9.91% 32.14% - 41.12% - - -
Total Cost 92,296 85,306 82,144 83,908 84,739 82,344 87,725 0.84%
-
Net Worth 225,284 215,061 204,155 120,242 113,800 128,432 150,331 6.97%
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 225,284 215,061 204,155 120,242 113,800 128,432 150,331 6.97%
NOSH 108,990 109,168 109,174 77,575 77,415 77,369 77,490 5.84%
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 2.51% 5.60% 5.48% -0.61% 2.88% 0.00% 0.00% -
ROE 1.05% 2.38% 2.33% -0.43% 2.21% -8.86% -1.34% -
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 86.86 82.78 79.60 107.50 112.71 106.43 113.21 -4.31%
EPS 2.18 4.69 4.36 -0.66 3.25 -14.71 -2.59 -
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 85.49 81.61 78.48 75.31 78.80 74.36 79.22 1.27%
EPS 2.15 4.62 4.30 -0.46 2.27 -10.28 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0345 1.9421 1.8437 1.0859 1.0277 1.1598 1.3576 6.97%
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 1.19 1.27 1.76 2.10 1.38 1.62 3.39 -16.00%
P/EPS 47.25 22.39 32.11 -342.42 47.69 -11.69 -148.26 -
EY 2.12 4.47 3.11 -0.29 2.10 -8.55 -0.67 -
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 1.14 1.33 1.63 1.94 1.28 1.80 3.59 -17.39%
P/EPS 45.41 23.45 29.82 -316.67 44.31 -13.05 -156.76 -
EY 2.20 4.26 3.35 -0.32 2.26 -7.66 -0.64 -
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