[UZMA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[UZMA] UZMA BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 22.89%
YoY- 8.9%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 403,520 288,615 148,529 473,425 327,358 204,292 97,718 157.16%
PBT 7,581 26,838 13,086 51,337 37,214 24,376 12,302 -27.56%
Tax -7,398 -6,456 -3,509 -10,949 -4,936 -4,981 -2,802 90.91%
NP 183 20,382 9,577 40,388 32,278 19,395 9,500 -92.79%
-
NP to SH -4,302 17,311 8,054 36,007 29,299 17,075 8,428 -
-
Tax Rate 97.59% 24.06% 26.81% 21.33% 13.26% 20.43% 22.78% -
Total Cost 403,337 268,233 138,952 433,037 295,080 184,897 88,218 175.21%
-
Net Worth 312,374 289,858 275,601 236,207 232,951 145,150 137,384 72.82%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 9,300 - - - -
Div Payout % - - - 25.83% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 312,374 289,858 275,601 236,207 232,951 145,150 137,384 72.82%
NOSH 274,012 268,387 267,574 246,049 240,155 131,955 132,100 62.57%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.05% 7.06% 6.45% 8.53% 9.86% 9.49% 9.72% -
ROE -1.38% 5.97% 2.92% 15.24% 12.58% 11.76% 6.13% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 147.26 107.54 55.51 192.41 136.31 154.82 73.97 58.18%
EPS -1.57 6.45 3.01 18.60 12.20 12.94 6.38 -
DPS 0.00 0.00 0.00 3.78 0.00 0.00 0.00 -
NAPS 1.14 1.08 1.03 0.96 0.97 1.10 1.04 6.30%
Adjusted Per Share Value based on latest NOSH - 264,436
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 92.32 66.03 33.98 108.31 74.89 46.74 22.36 157.14%
EPS -0.98 3.96 1.84 8.24 6.70 3.91 1.93 -
DPS 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
NAPS 0.7147 0.6632 0.6305 0.5404 0.533 0.3321 0.3143 72.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.98 2.35 2.08 1.72 3.82 3.66 6.45 -
P/RPS 1.34 2.19 3.75 0.89 2.80 2.36 8.72 -71.27%
P/EPS -126.11 36.43 69.10 11.75 31.31 28.28 101.10 -
EY -0.79 2.74 1.45 8.51 3.19 3.54 0.99 -
DY 0.00 0.00 0.00 2.20 0.00 0.00 0.00 -
P/NAPS 1.74 2.18 2.02 1.79 3.94 3.33 6.20 -57.10%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 24/08/15 25/05/15 26/02/15 25/11/14 26/08/14 26/05/14 -
Price 2.17 1.58 2.34 2.46 2.61 3.40 5.79 -
P/RPS 1.47 1.47 4.22 1.28 1.91 2.20 7.83 -67.17%
P/EPS -138.22 24.50 77.74 16.81 21.39 26.28 90.75 -
EY -0.72 4.08 1.29 5.95 4.67 3.81 1.10 -
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 1.90 1.46 2.27 2.56 2.69 3.09 5.57 -51.14%

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