[UTUSAN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -329.62%
YoY- -828.29%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 348,630 253,847 164,269 79,518 373,324 276,371 184,219 52.82%
PBT 7,252 1,707 -8,421 -8,679 7,800 2,209 2,240 118.37%
Tax -2,131 -547 1,298 1,214 -4,549 -1,191 -1,256 42.11%
NP 5,121 1,160 -7,123 -7,465 3,251 1,018 984 199.41%
-
NP to SH 5,121 1,160 -7,123 -7,465 3,251 1,018 984 199.41%
-
Tax Rate 29.38% 32.04% - - 58.32% 53.92% 56.07% -
Total Cost 343,509 252,687 171,392 86,983 370,073 275,353 183,235 51.86%
-
Net Worth 284,634 280,278 273,731 273,679 281,398 278,400 280,495 0.97%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 284,634 280,278 273,731 273,679 281,398 278,400 280,495 0.97%
NOSH 110,623 110,476 110,777 110,756 110,874 110,652 110,561 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.47% 0.46% -4.34% -9.39% 0.87% 0.37% 0.53% -
ROE 1.80% 0.41% -2.60% -2.73% 1.16% 0.37% 0.35% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 315.15 229.78 148.29 71.80 336.71 249.77 166.62 52.76%
EPS 4.62 1.05 -6.43 -6.74 2.94 0.92 0.89 198.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.573 2.537 2.471 2.471 2.538 2.516 2.537 0.94%
Adjusted Per Share Value based on latest NOSH - 110,756
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 314.84 229.24 148.35 71.81 337.14 249.58 166.36 52.82%
EPS 4.62 1.05 -6.43 -6.74 2.94 0.92 0.89 198.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5704 2.5311 2.472 2.4715 2.5412 2.5141 2.5331 0.97%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.81 0.96 0.69 0.61 0.62 0.70 0.89 -
P/RPS 0.26 0.42 0.47 0.85 0.18 0.28 0.53 -37.71%
P/EPS 17.50 91.43 -10.73 -9.05 21.14 76.09 100.00 -68.61%
EY 5.72 1.09 -9.32 -11.05 4.73 1.31 1.00 218.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.28 0.25 0.24 0.28 0.35 -7.75%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 26/08/09 20/05/09 27/02/09 26/11/08 27/08/08 -
Price 0.82 0.81 0.88 0.72 0.65 0.60 0.80 -
P/RPS 0.26 0.35 0.59 1.00 0.19 0.24 0.48 -33.47%
P/EPS 17.71 77.14 -13.69 -10.68 22.17 65.22 89.89 -66.04%
EY 5.65 1.30 -7.31 -9.36 4.51 1.53 1.11 195.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.36 0.29 0.26 0.24 0.32 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