[UZMA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 107.0%
YoY- -82.49%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 387,543 285,370 191,941 99,605 558,056 406,303 283,345 23.24%
PBT 18,627 19,141 14,971 3,293 -5,899 35,079 24,467 -16.63%
Tax -5,234 -1,590 -4,784 -872 -10,330 -6,038 -2,314 72.39%
NP 13,393 17,551 10,187 2,421 -16,229 29,041 22,153 -28.52%
-
NP to SH 12,760 16,370 9,093 1,652 -23,599 21,624 16,188 -14.68%
-
Tax Rate 28.10% 8.31% 31.96% 26.48% - 17.21% 9.46% -
Total Cost 374,150 267,819 181,754 97,184 574,285 377,262 261,192 27.10%
-
Net Worth 489,643 453,928 454,440 452,264 438,439 480,042 502,444 -1.70%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 489,643 453,928 454,440 452,264 438,439 480,042 502,444 -1.70%
NOSH 320,028 320,028 320,028 320,028 320,028 320,028 320,028 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.46% 6.15% 5.31% 2.43% -2.91% 7.15% 7.82% -
ROE 2.61% 3.61% 2.00% 0.37% -5.38% 4.50% 3.22% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 121.10 89.17 59.98 31.12 174.38 126.96 88.54 23.24%
EPS 3.99 5.12 2.84 0.52 -7.37 6.76 5.06 -14.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.4184 1.42 1.4132 1.37 1.50 1.57 -1.70%
Adjusted Per Share Value based on latest NOSH - 320,028
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 89.02 65.55 44.09 22.88 128.19 93.33 65.09 23.23%
EPS 2.93 3.76 2.09 0.38 -5.42 4.97 3.72 -14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1248 1.0427 1.0439 1.0389 1.0071 1.1027 1.1542 -1.70%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.645 0.73 0.565 0.46 0.59 0.41 0.965 -
P/RPS 0.53 0.82 0.94 1.48 0.34 0.32 1.09 -38.19%
P/EPS 16.18 14.27 19.89 89.11 -8.00 6.07 19.08 -10.41%
EY 6.18 7.01 5.03 1.12 -12.50 16.48 5.24 11.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.51 0.40 0.33 0.43 0.27 0.61 -22.04%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 31/05/21 24/02/21 25/11/20 27/08/20 20/05/20 27/02/20 -
Price 0.67 0.65 0.735 0.55 0.585 0.62 0.785 -
P/RPS 0.55 0.73 1.23 1.77 0.34 0.49 0.89 -27.46%
P/EPS 16.80 12.71 25.87 106.55 -7.93 9.18 15.52 5.43%
EY 5.95 7.87 3.87 0.94 -12.61 10.90 6.44 -5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.52 0.39 0.43 0.41 0.50 -8.17%

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