[UZMA] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 41.37%
YoY- 33.99%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 91,932 121,635 114,905 123,066 105,763 81,366 56,257 7.84%
PBT 2,369 3,489 -19,257 12,838 12,695 8,179 4,719 -10.05%
Tax -2,036 2,511 -942 45 -3,156 -2,005 -1,265 7.59%
NP 333 6,000 -20,199 12,883 9,539 6,174 3,454 -30.20%
-
NP to SH -100 5,017 -21,613 12,224 9,123 5,691 3,291 -
-
Tax Rate 85.94% -71.97% - -0.35% 24.86% 24.51% 26.81% -
Total Cost 91,599 115,635 135,104 110,183 96,224 75,192 52,803 8.83%
-
Net Worth 441,046 373,358 323,344 246,001 122,784 91,108 56,051 37.32%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 441,046 373,358 323,344 246,001 122,784 91,108 56,051 37.32%
NOSH 320,028 291,686 283,635 253,609 132,026 132,041 80,072 23.74%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.36% 4.93% -17.58% 10.47% 9.02% 7.59% 6.14% -
ROE -0.02% 1.34% -6.68% 4.97% 7.43% 6.25% 5.87% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.02 41.70 40.51 48.53 80.11 61.62 70.26 -12.25%
EPS -0.03 1.72 -7.62 4.82 6.91 4.31 4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.28 1.14 0.97 0.93 0.69 0.70 11.72%
Adjusted Per Share Value based on latest NOSH - 253,609
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 23.74 31.41 29.67 31.78 27.31 21.01 14.53 7.84%
EPS -0.03 1.30 -5.58 3.16 2.36 1.47 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.139 0.9642 0.835 0.6353 0.3171 0.2353 0.1447 37.33%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.49 1.71 1.98 3.82 4.32 1.51 1.79 -
P/RPS 4.96 4.10 4.89 7.87 5.39 2.45 2.55 10.77%
P/EPS -4,563.60 99.42 -25.98 79.25 62.52 35.03 43.55 -
EY -0.02 1.01 -3.85 1.26 1.60 2.85 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.34 1.74 3.94 4.65 2.19 2.56 -13.06%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/05/18 29/11/16 27/11/15 25/11/14 26/11/13 21/11/12 29/11/11 -
Price 0.98 1.30 2.17 2.61 4.90 1.51 1.19 -
P/RPS 3.26 3.12 5.36 5.38 6.12 2.45 1.69 10.62%
P/EPS -3,001.56 75.58 -28.48 54.15 70.91 35.03 28.95 -
EY -0.03 1.32 -3.51 1.85 1.41 2.85 3.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.02 1.90 2.69 5.27 2.19 1.70 -13.14%

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