[UZMA] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -12.03%
YoY- -391.44%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 350,831 242,577 141,366 93,085 121,262 44,648 50.99%
PBT 42,900 24,460 5,966 -19,181 9,670 6,288 46.79%
Tax -10,579 -6,483 719 1,678 -3,444 -339 98.92%
NP 32,321 17,977 6,685 -17,503 6,226 5,949 40.25%
-
NP to SH 30,099 17,196 5,621 -17,565 6,027 5,873 38.63%
-
Tax Rate 24.66% 26.50% -12.05% - 35.62% 5.39% -
Total Cost 318,510 224,600 134,681 110,588 115,036 38,699 52.39%
-
Net Worth 113,439 86,171 52,763 46,831 64,763 38,406 24.17%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 2,638 - - - - - -
Div Payout % 8.76% - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 113,439 86,171 52,763 46,831 64,763 38,406 24.17%
NOSH 131,906 87,930 79,944 79,375 79,954 80,013 10.50%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.21% 7.41% 4.73% -18.80% 5.13% 13.32% -
ROE 26.53% 19.96% 10.65% -37.51% 9.31% 15.29% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 265.97 275.87 176.83 117.27 151.66 55.80 36.63%
EPS 22.82 19.56 7.03 -22.13 7.54 7.34 25.44%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.98 0.66 0.59 0.81 0.48 12.36%
Adjusted Per Share Value based on latest NOSH - 79,375
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 80.59 55.72 32.47 21.38 27.86 10.26 50.98%
EPS 6.91 3.95 1.29 -4.03 1.38 1.35 38.59%
DPS 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2606 0.1979 0.1212 0.1076 0.1488 0.0882 24.17%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 - -
Price 3.23 1.50 1.26 1.07 1.06 0.00 -
P/RPS 1.21 0.54 0.71 0.91 0.70 0.00 -
P/EPS 14.16 7.67 17.92 -4.84 14.06 0.00 -
EY 7.06 13.04 5.58 -20.68 7.11 0.00 -
DY 0.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 1.53 1.91 1.81 1.31 0.00 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 15/08/13 30/08/12 24/08/11 27/08/10 28/08/09 - -
Price 4.00 1.54 1.27 1.01 1.09 0.00 -
P/RPS 1.50 0.56 0.72 0.86 0.72 0.00 -
P/EPS 17.53 7.87 18.06 -4.56 14.46 0.00 -
EY 5.70 12.70 5.54 -21.91 6.92 0.00 -
DY 0.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.65 1.57 1.92 1.71 1.35 0.00 -

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