[UZMA] QoQ Annualized Quarter 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- 47.63%
YoY- -200.0%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 140,504 116,099 106,605 99,768 81,644 99,398 102,616 23.32%
PBT 10,876 -2,167 -3,264 -5,196 -10,500 -7,414 2,285 183.22%
Tax -2,440 938 -26 -200 -124 43 -905 93.83%
NP 8,436 -1,229 -3,290 -5,396 -10,624 -7,371 1,380 234.69%
-
NP to SH 7,956 -2,049 -3,356 -5,606 -10,704 -7,457 1,296 235.63%
-
Tax Rate 22.43% - - - - - 39.61% -
Total Cost 132,068 117,328 109,895 105,164 92,268 106,769 101,236 19.41%
-
Net Worth 49,525 48,024 47,143 47,250 47,129 54,407 63,461 -15.24%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - 2,000 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 49,525 48,024 47,143 47,250 47,129 54,407 63,461 -15.24%
NOSH 79,879 80,040 79,904 80,085 79,880 80,010 80,330 -0.37%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.00% -1.06% -3.09% -5.41% -13.01% -7.42% 1.34% -
ROE 16.06% -4.27% -7.12% -11.86% -22.71% -13.71% 2.04% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 175.89 145.05 133.42 124.58 102.21 124.23 127.74 23.79%
EPS 9.96 -2.56 -4.20 -7.00 -13.40 -9.32 1.61 237.36%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.62 0.60 0.59 0.59 0.59 0.68 0.79 -14.92%
Adjusted Per Share Value based on latest NOSH - 79,375
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 32.16 26.58 24.40 22.84 18.69 22.75 23.49 23.32%
EPS 1.82 -0.47 -0.77 -1.28 -2.45 -1.71 0.30 232.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.1134 0.1099 0.1079 0.1082 0.1079 0.1245 0.1453 -15.24%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.07 1.12 1.04 1.07 1.20 1.09 1.00 -
P/RPS 1.18 0.77 0.78 0.86 1.17 0.88 0.78 31.81%
P/EPS 20.78 -43.75 -24.76 -15.29 -8.96 -11.70 61.98 -51.77%
EY 4.81 -2.29 -4.04 -6.54 -11.17 -8.55 1.61 107.57%
DY 0.00 0.00 0.00 0.00 0.00 2.29 0.00 -
P/NAPS 3.34 1.87 1.76 1.81 2.03 1.60 1.27 90.64%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 29/11/10 27/08/10 26/05/10 25/02/10 23/11/09 -
Price 2.04 1.51 0.95 1.01 1.15 1.24 1.07 -
P/RPS 1.16 1.04 0.71 0.81 1.13 1.00 0.84 24.03%
P/EPS 20.48 -58.99 -22.62 -14.43 -8.58 -13.30 66.32 -54.34%
EY 4.88 -1.70 -4.42 -6.93 -11.65 -7.52 1.51 118.74%
DY 0.00 0.00 0.00 0.00 0.00 2.02 0.00 -
P/NAPS 3.29 2.52 1.61 1.71 1.95 1.82 1.35 81.19%

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