[UZMA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -97.28%
YoY- -79.0%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 385,080 269,059 177,070 101,394 387,543 285,370 191,941 59.27%
PBT 14,337 -135 1,277 1,036 18,627 19,141 14,971 -2.85%
Tax -7,381 1,688 -618 -450 -5,234 -1,590 -4,784 33.62%
NP 6,956 1,553 659 586 13,393 17,551 10,187 -22.51%
-
NP to SH 5,476 1,590 398 347 12,760 16,370 9,093 -28.75%
-
Tax Rate 51.48% - 48.39% 43.44% 28.10% 8.31% 31.96% -
Total Cost 378,124 267,506 176,411 100,808 374,150 267,819 181,754 63.18%
-
Net Worth 513,964 510,444 510,444 492,843 489,643 453,928 454,440 8.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 513,964 510,444 510,444 492,843 489,643 453,928 454,440 8.57%
NOSH 352,030 352,030 352,030 320,028 320,028 320,028 320,028 6.57%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.81% 0.58% 0.37% 0.58% 3.46% 6.15% 5.31% -
ROE 1.07% 0.31% 0.08% 0.07% 2.61% 3.61% 2.00% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 109.39 76.43 50.30 31.68 121.10 89.17 59.98 49.43%
EPS 1.56 0.45 0.11 0.11 3.99 5.12 2.84 -33.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.45 1.45 1.54 1.53 1.4184 1.42 1.87%
Adjusted Per Share Value based on latest NOSH - 320,028
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 88.10 61.56 40.51 23.20 88.66 65.29 43.91 59.28%
EPS 1.25 0.36 0.09 0.08 2.92 3.75 2.08 -28.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1759 1.1678 1.1678 1.1276 1.1202 1.0385 1.0397 8.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.385 0.455 0.445 0.60 0.645 0.73 0.565 -
P/RPS 0.35 0.60 0.88 1.89 0.53 0.82 0.94 -48.33%
P/EPS 24.75 100.74 393.60 553.36 16.18 14.27 19.89 15.73%
EY 4.04 0.99 0.25 0.18 6.18 7.01 5.03 -13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.31 0.39 0.42 0.51 0.40 -25.02%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 25/02/22 24/11/21 27/08/21 31/05/21 24/02/21 -
Price 0.37 0.45 0.54 0.495 0.67 0.65 0.735 -
P/RPS 0.34 0.59 1.07 1.56 0.55 0.73 1.23 -57.66%
P/EPS 23.79 99.63 477.63 456.52 16.80 12.71 25.87 -5.44%
EY 4.20 1.00 0.21 0.22 5.95 7.87 3.87 5.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.37 0.32 0.44 0.46 0.52 -38.71%

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