[UTUSAN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -218.04%
YoY- 19.02%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 341,394 246,611 155,024 74,830 348,630 253,847 164,269 62.63%
PBT 4,773 -10,682 -12,418 -6,524 7,252 1,707 -8,421 -
Tax -2,506 1,195 1,301 479 -2,131 -547 1,298 -
NP 2,267 -9,487 -11,117 -6,045 5,121 1,160 -7,123 -
-
NP to SH 2,267 -9,487 -11,117 -6,045 5,121 1,160 -7,123 -
-
Tax Rate 52.50% - - - 29.38% 32.04% - -
Total Cost 339,127 256,098 166,141 80,875 343,509 252,687 171,392 57.41%
-
Net Worth 290,072 278,189 276,153 281,324 284,634 280,278 273,731 3.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 290,072 278,189 276,153 281,324 284,634 280,278 273,731 3.93%
NOSH 110,588 110,700 110,727 110,714 110,623 110,476 110,777 -0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.66% -3.85% -7.17% -8.08% 1.47% 0.46% -4.34% -
ROE 0.78% -3.41% -4.03% -2.15% 1.80% 0.41% -2.60% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 308.71 222.77 140.01 67.59 315.15 229.78 148.29 62.82%
EPS 2.05 -8.57 -10.04 -5.46 4.62 1.05 -6.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.623 2.513 2.494 2.541 2.573 2.537 2.471 4.04%
Adjusted Per Share Value based on latest NOSH - 110,714
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 308.30 222.71 140.00 67.58 314.84 229.24 148.35 62.63%
EPS 2.05 -8.57 -10.04 -5.46 4.62 1.05 -6.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6195 2.5122 2.4938 2.5405 2.5704 2.5311 2.472 3.92%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.86 0.80 0.75 0.89 0.81 0.96 0.69 -
P/RPS 0.28 0.36 0.54 1.32 0.26 0.42 0.47 -29.13%
P/EPS 41.95 -9.33 -7.47 -16.30 17.50 91.43 -10.73 -
EY 2.38 -10.71 -13.39 -6.13 5.72 1.09 -9.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.30 0.35 0.31 0.38 0.28 11.54%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 25/08/10 17/05/10 24/02/10 23/11/09 26/08/09 -
Price 0.85 0.84 0.82 0.82 0.82 0.81 0.88 -
P/RPS 0.28 0.38 0.59 1.21 0.26 0.35 0.59 -39.07%
P/EPS 41.46 -9.80 -8.17 -15.02 17.71 77.14 -13.69 -
EY 2.41 -10.20 -12.24 -6.66 5.65 1.30 -7.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.33 0.32 0.32 0.32 0.36 -7.53%

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