[UTUSAN] YoY 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- 121.81%
YoY- 230.57%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 58,081 62,020 74,444 96,102 89,549 88,791 80,194 -5.23%
PBT -15,660 -15,546 -10,857 3,252 -2,408 -2,961 -5,894 17.66%
Tax -598 -592 -193 -1,330 936 2,488 822 -
NP -16,258 -16,138 -11,050 1,922 -1,472 -473 -5,072 21.40%
-
NP to SH -16,258 -16,138 -11,050 1,922 -1,472 -473 -5,072 21.40%
-
Tax Rate - - - 40.90% - - - -
Total Cost 74,339 78,158 85,494 94,180 91,021 89,264 85,266 -2.25%
-
Net Worth 130,112 157,685 243,614 288,794 304,518 285,010 276,191 -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 130,112 157,685 243,614 288,794 304,518 285,010 276,191 -11.77%
NOSH 110,734 110,734 110,734 110,734 110,734 109,999 110,742 -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 -27.99% -26.02% -14.84% 2.00% -1.64% -0.53% -6.32% -
ROE -12.50% -10.23% -4.54% 0.67% -0.48% -0.17% -1.84% -
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 52.45 56.01 67.23 86.79 80.87 80.72 72.41 -5.22%
EPS -14.68 -14.57 -9.98 1.74 -1.33 -0.43 -4.58 21.40%
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 52.45 56.01 67.23 86.79 80.87 80.18 72.42 -5.23%
EPS -14.68 -14.57 -9.98 1.74 -1.33 -0.43 -4.58 21.40%
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 2.5738 2.4942 -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 0.90 1.12 1.18 0.74 0.90 1.09 1.04 -2.37%
P/EPS -3.20 -4.32 -7.92 36.87 -54.92 -204.65 -16.38 -23.80%
EY -31.24 -23.13 -12.63 2.71 -1.82 -0.49 -6.11 31.22%
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 0.95 1.00 1.07 0.72 0.96 0.89 1.13 -2.84%
P/EPS -3.41 -3.84 -7.22 36.01 -58.68 -166.28 -17.90 -24.12%
EY -29.36 -26.02 -13.86 2.78 -1.70 -0.60 -5.59 31.80%
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