[UZMA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 18.59%
YoY- 72.52%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 131,408 75,151 35,126 116,099 79,954 49,884 20,411 245.68%
PBT 10,255 5,536 2,719 -2,167 -2,448 -2,598 -2,625 -
Tax -1,585 -320 -610 938 -20 -100 -31 1274.27%
NP 8,670 5,216 2,109 -1,229 -2,468 -2,698 -2,656 -
-
NP to SH 8,158 4,867 1,989 -2,049 -2,517 -2,803 -2,676 -
-
Tax Rate 15.46% 5.78% 22.43% - - - - -
Total Cost 122,738 69,935 33,017 117,328 82,422 52,582 23,067 204.47%
-
Net Worth 55,986 52,832 49,525 48,024 47,143 47,250 47,129 12.15%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 55,986 52,832 49,525 48,024 47,143 47,250 47,129 12.15%
NOSH 79,980 80,049 79,879 80,040 79,904 80,085 79,880 0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.60% 6.94% 6.00% -1.06% -3.09% -5.41% -13.01% -
ROE 14.57% 9.21% 4.02% -4.27% -5.34% -5.93% -5.68% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 164.30 93.88 43.97 145.05 100.06 62.29 25.55 245.41%
EPS 10.20 6.08 2.49 -2.56 -3.15 -3.50 -3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.66 0.62 0.60 0.59 0.59 0.59 12.06%
Adjusted Per Share Value based on latest NOSH - 80,615
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.19 17.26 8.07 26.67 18.37 11.46 4.69 245.64%
EPS 1.87 1.12 0.46 -0.47 -0.58 -0.64 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1286 0.1214 0.1138 0.1103 0.1083 0.1085 0.1083 12.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.79 1.26 2.07 1.12 1.04 1.07 1.20 -
P/RPS 1.09 1.34 4.71 0.77 1.04 1.72 4.70 -62.21%
P/EPS 17.55 20.72 83.13 -43.75 -33.02 -30.57 -35.82 -
EY 5.70 4.83 1.20 -2.29 -3.03 -3.27 -2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.91 3.34 1.87 1.76 1.81 2.03 16.70%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 27/05/11 28/02/11 29/11/10 27/08/10 26/05/10 -
Price 1.19 1.27 2.04 1.51 0.95 1.01 1.15 -
P/RPS 0.72 1.35 4.64 1.04 0.95 1.62 4.50 -70.49%
P/EPS 11.67 20.89 81.93 -58.99 -30.16 -28.86 -34.33 -
EY 8.57 4.79 1.22 -1.70 -3.32 -3.47 -2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.92 3.29 2.52 1.61 1.71 1.95 -8.73%

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