[UTUSAN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 133.76%
YoY- 670.27%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 261,536 171,490 81,941 366,553 266,756 174,819 85,828 109.75%
PBT -8,200 -9,285 -6,877 16,356 4,964 -9,854 -6,893 12.23%
Tax 1,893 2,100 1,164 1,106 2,506 2,291 -197 -
NP -6,307 -7,185 -5,713 17,462 7,470 -7,563 -7,090 -7.48%
-
NP to SH -6,307 -7,185 -5,713 17,462 7,470 -7,563 -7,090 -7.48%
-
Tax Rate - - - -6.76% -50.48% - - -
Total Cost 267,843 178,675 87,654 349,091 259,286 182,382 92,918 102.15%
-
Net Worth 308,283 304,518 305,958 310,017 302,341 286,906 287,144 4.83%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 308,283 304,518 305,958 310,017 302,341 286,906 287,144 4.83%
NOSH 110,734 110,734 110,734 110,720 110,666 110,732 110,781 -0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.41% -4.19% -6.97% 4.76% 2.80% -4.33% -8.26% -
ROE -2.05% -2.36% -1.87% 5.63% 2.47% -2.64% -2.47% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 236.18 154.87 74.00 331.06 241.04 157.88 77.48 109.80%
EPS -5.70 -6.49 -5.16 15.77 6.75 -6.83 -6.40 -7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.784 2.75 2.763 2.80 2.732 2.591 2.592 4.86%
Adjusted Per Share Value based on latest NOSH - 110,755
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 236.18 154.87 74.00 331.02 240.90 157.87 77.51 109.75%
EPS -5.70 -6.49 -5.16 15.77 6.75 -6.83 -6.40 -7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.784 2.75 2.763 2.7997 2.7303 2.591 2.5931 4.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.72 0.73 0.86 0.68 0.67 0.88 0.91 -
P/RPS 0.30 0.47 1.16 0.21 0.28 0.56 1.17 -59.53%
P/EPS -12.64 -11.25 -16.67 4.31 9.93 -12.88 -14.22 -7.53%
EY -7.91 -8.89 -6.00 23.19 10.07 -7.76 -7.03 8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.31 0.24 0.25 0.34 0.35 -17.93%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 23/05/12 29/02/12 30/11/11 11/08/11 18/05/11 -
Price 0.66 0.78 0.79 0.74 0.76 0.715 0.90 -
P/RPS 0.28 0.50 1.07 0.22 0.32 0.45 1.16 -61.13%
P/EPS -11.59 -12.02 -15.31 4.69 11.26 -10.47 -14.06 -12.05%
EY -8.63 -8.32 -6.53 21.31 8.88 -9.55 -7.11 13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.29 0.26 0.28 0.28 0.35 -22.18%

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