[UZMA] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 128.0%
YoY- -82.49%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 387,543 380,493 383,882 398,420 558,056 541,737 566,690 -22.39%
PBT 18,627 25,521 29,942 13,172 -5,899 46,772 48,934 -47.50%
Tax -5,234 -2,120 -9,568 -3,488 -10,330 -8,050 -4,628 8.55%
NP 13,393 23,401 20,374 9,684 -16,229 38,721 44,306 -54.99%
-
NP to SH 12,760 21,826 18,186 6,608 -23,599 28,832 32,376 -46.27%
-
Tax Rate 28.10% 8.31% 31.96% 26.48% - 17.21% 9.46% -
Total Cost 374,150 357,092 363,508 388,736 574,285 503,016 522,384 -19.96%
-
Net Worth 489,643 453,928 454,440 452,264 438,439 480,042 502,444 -1.70%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 489,643 453,928 454,440 452,264 438,439 480,042 502,444 -1.70%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 320,028 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.46% 6.15% 5.31% 2.43% -2.91% 7.15% 7.82% -
ROE 2.61% 4.81% 4.00% 1.46% -5.38% 6.01% 6.44% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 121.10 118.89 119.95 124.50 174.38 169.28 177.07 -22.39%
EPS 3.99 6.83 5.68 2.08 -7.37 9.01 10.12 -46.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.4184 1.42 1.4132 1.37 1.50 1.57 -1.70%
Adjusted Per Share Value based on latest NOSH - 320,028
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 89.00 87.38 88.16 91.50 128.16 124.41 130.14 -22.39%
EPS 2.93 5.01 4.18 1.52 -5.42 6.62 7.44 -46.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1245 1.0425 1.0437 1.0387 1.0069 1.1025 1.1539 -1.70%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.645 0.73 0.565 0.46 0.59 0.41 0.965 -
P/RPS 0.53 0.61 0.47 0.37 0.34 0.24 0.54 -1.23%
P/EPS 16.18 10.70 9.94 22.28 -8.00 4.55 9.54 42.26%
EY 6.18 9.34 10.06 4.49 -12.50 21.97 10.48 -29.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.40 0.33 0.43 0.27 0.61 -22.04%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 31/05/21 24/02/21 25/11/20 27/08/20 20/05/20 27/02/20 -
Price 0.67 0.65 0.735 0.55 0.585 0.62 0.785 -
P/RPS 0.55 0.55 0.61 0.44 0.34 0.37 0.44 16.05%
P/EPS 16.80 9.53 12.93 26.64 -7.93 6.88 7.76 67.43%
EY 5.95 10.49 7.73 3.75 -12.61 14.53 12.89 -40.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.52 0.39 0.43 0.41 0.50 -8.17%

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