[UZMA] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -68.25%
YoY- 30.28%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 558,056 406,303 283,345 133,796 443,445 304,536 193,103 103.02%
PBT -5,899 35,079 24,467 12,603 42,942 22,115 16,516 -
Tax -10,330 -6,038 -2,314 -1,128 -7,722 -1,581 -317 922.38%
NP -16,229 29,041 22,153 11,475 35,220 20,534 16,199 -
-
NP to SH -23,599 21,624 16,188 9,432 29,704 17,900 15,415 -
-
Tax Rate - 17.21% 9.46% 8.95% 17.98% 7.15% 1.92% -
Total Cost 574,285 377,262 261,192 122,321 408,225 284,002 176,904 119.40%
-
Net Worth 438,439 480,042 502,444 499,244 480,042 492,843 489,643 -7.10%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 438,439 480,042 502,444 499,244 480,042 492,843 489,643 -7.10%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 320,028 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -2.91% 7.15% 7.82% 8.58% 7.94% 6.74% 8.39% -
ROE -5.38% 4.50% 3.22% 1.89% 6.19% 3.63% 3.15% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 174.38 126.96 88.54 41.81 138.56 95.16 60.34 103.02%
EPS -7.37 6.76 5.06 2.95 9.28 5.59 4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.50 1.57 1.56 1.50 1.54 1.53 -7.10%
Adjusted Per Share Value based on latest NOSH - 320,028
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 128.16 93.31 65.07 30.73 101.84 69.94 44.35 103.01%
EPS -5.42 4.97 3.72 2.17 6.82 4.11 3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0069 1.1025 1.1539 1.1466 1.1025 1.1319 1.1245 -7.10%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.59 0.41 0.965 0.875 0.695 0.92 0.575 -
P/RPS 0.34 0.32 1.09 2.09 0.50 0.97 0.95 -49.62%
P/EPS -8.00 6.07 19.08 29.69 7.49 16.45 11.94 -
EY -12.50 16.48 5.24 3.37 13.35 6.08 8.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.27 0.61 0.56 0.46 0.60 0.38 8.59%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 20/05/20 27/02/20 27/11/19 28/08/19 29/05/19 26/02/19 -
Price 0.585 0.62 0.785 0.84 0.625 0.805 0.945 -
P/RPS 0.34 0.49 0.89 2.01 0.45 0.85 1.57 -63.97%
P/EPS -7.93 9.18 15.52 28.50 6.73 14.39 19.62 -
EY -12.61 10.90 6.44 3.51 14.85 6.95 5.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.50 0.54 0.42 0.52 0.62 -21.66%

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