[UZMA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 67.62%
YoY- 424.12%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 125,168 55,291 192,560 131,408 75,151 35,126 116,099 5.14%
PBT 13,331 6,115 16,665 10,255 5,536 2,719 -2,167 -
Tax -2,928 -1,306 -3,875 -1,585 -320 -610 938 -
NP 10,403 4,809 12,790 8,670 5,216 2,109 -1,229 -
-
NP to SH 10,001 4,690 12,062 8,158 4,867 1,989 -2,049 -
-
Tax Rate 21.96% 21.36% 23.25% 15.46% 5.78% 22.43% - -
Total Cost 114,765 50,482 179,770 122,738 69,935 33,017 117,328 -1.46%
-
Net Worth 82,430 73,883 60,004 55,986 52,832 49,525 48,024 43.40%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 82,430 73,883 60,004 55,986 52,832 49,525 48,024 43.40%
NOSH 84,112 80,308 80,006 79,980 80,049 79,879 80,040 3.36%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.31% 8.70% 6.64% 6.60% 6.94% 6.00% -1.06% -
ROE 12.13% 6.35% 20.10% 14.57% 9.21% 4.02% -4.27% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 148.81 68.85 240.68 164.30 93.88 43.97 145.05 1.72%
EPS 11.89 5.84 9.73 10.20 6.08 2.49 -2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.92 0.75 0.70 0.66 0.62 0.60 38.73%
Adjusted Per Share Value based on latest NOSH - 80,072
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.64 12.65 44.05 30.06 17.19 8.04 26.56 5.15%
EPS 2.29 1.07 2.76 1.87 1.11 0.46 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1886 0.169 0.1373 0.1281 0.1209 0.1133 0.1099 43.38%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.50 1.33 1.13 1.79 1.26 2.07 1.12 -
P/RPS 1.01 1.93 0.47 1.09 1.34 4.71 0.77 19.84%
P/EPS 12.62 22.77 7.50 17.55 20.72 83.13 -43.75 -
EY 7.93 4.39 13.34 5.70 4.83 1.20 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.45 1.51 2.56 1.91 3.34 1.87 -12.53%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 28/02/12 29/11/11 24/08/11 27/05/11 28/02/11 -
Price 1.54 1.33 1.30 1.19 1.27 2.04 1.51 -
P/RPS 1.03 1.93 0.54 0.72 1.35 4.64 1.04 -0.64%
P/EPS 12.95 22.77 8.62 11.67 20.89 81.93 -58.99 -
EY 7.72 4.39 11.60 8.57 4.79 1.22 -1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.45 1.73 1.70 1.92 3.29 2.52 -27.07%

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