[UZMA] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 38.95%
YoY- 72.52%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 175,210 150,302 140,504 116,099 106,605 99,768 81,644 66.29%
PBT 13,673 11,072 10,876 -2,167 -3,264 -5,196 -10,500 -
Tax -2,113 -640 -2,440 938 -26 -200 -124 561.05%
NP 11,560 10,432 8,436 -1,229 -3,290 -5,396 -10,624 -
-
NP to SH 10,877 9,734 7,956 -2,049 -3,356 -5,606 -10,704 -
-
Tax Rate 15.45% 5.78% 22.43% - - - - -
Total Cost 163,650 139,870 132,068 117,328 109,895 105,164 92,268 46.47%
-
Net Worth 55,986 52,832 49,525 48,024 47,143 47,250 47,129 12.15%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 55,986 52,832 49,525 48,024 47,143 47,250 47,129 12.15%
NOSH 79,980 80,049 79,879 80,040 79,904 80,085 79,880 0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.60% 6.94% 6.00% -1.06% -3.09% -5.41% -13.01% -
ROE 19.43% 18.42% 16.06% -4.27% -7.12% -11.86% -22.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 219.07 187.76 175.89 145.05 133.42 124.58 102.21 66.15%
EPS 13.60 12.16 9.96 -2.56 -4.20 -7.00 -13.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.66 0.62 0.60 0.59 0.59 0.59 12.06%
Adjusted Per Share Value based on latest NOSH - 80,615
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 40.24 34.52 32.27 26.66 24.48 22.91 18.75 66.30%
EPS 2.50 2.24 1.83 -0.47 -0.77 -1.29 -2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1286 0.1213 0.1137 0.1103 0.1083 0.1085 0.1082 12.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.79 1.26 2.07 1.12 1.04 1.07 1.20 -
P/RPS 0.82 0.67 1.18 0.77 0.78 0.86 1.17 -21.08%
P/EPS 13.16 10.36 20.78 -43.75 -24.76 -15.29 -8.96 -
EY 7.60 9.65 4.81 -2.29 -4.04 -6.54 -11.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.91 3.34 1.87 1.76 1.81 2.03 16.70%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 27/05/11 28/02/11 29/11/10 27/08/10 26/05/10 -
Price 1.19 1.27 2.04 1.51 0.95 1.01 1.15 -
P/RPS 0.54 0.68 1.16 1.04 0.71 0.81 1.13 -38.84%
P/EPS 8.75 10.44 20.48 -58.99 -22.62 -14.43 -8.58 -
EY 11.43 9.57 4.88 -1.70 -4.42 -6.93 -11.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.92 3.29 2.52 1.61 1.71 1.95 -8.73%

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