[UZMA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -77.63%
YoY- -4.44%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 516,252 403,520 288,615 148,529 473,425 327,358 204,292 85.21%
PBT 21,827 7,581 26,838 13,086 51,337 37,214 24,376 -7.08%
Tax -10,421 -7,398 -6,456 -3,509 -10,949 -4,936 -4,981 63.35%
NP 11,406 183 20,382 9,577 40,388 32,278 19,395 -29.73%
-
NP to SH 5,358 -4,302 17,311 8,054 36,007 29,299 17,075 -53.72%
-
Tax Rate 47.74% 97.59% 24.06% 26.81% 21.33% 13.26% 20.43% -
Total Cost 504,846 403,337 268,233 138,952 433,037 295,080 184,897 94.99%
-
Net Worth 327,587 312,374 289,858 275,601 236,207 232,951 145,150 71.80%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 9,300 - - -
Div Payout % - - - - 25.83% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 327,587 312,374 289,858 275,601 236,207 232,951 145,150 71.80%
NOSH 277,616 274,012 268,387 267,574 246,049 240,155 131,955 63.96%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.21% 0.05% 7.06% 6.45% 8.53% 9.86% 9.49% -
ROE 1.64% -1.38% 5.97% 2.92% 15.24% 12.58% 11.76% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 185.96 147.26 107.54 55.51 192.41 136.31 154.82 12.95%
EPS 1.93 -1.57 6.45 3.01 18.60 12.20 12.94 -71.77%
DPS 0.00 0.00 0.00 0.00 3.78 0.00 0.00 -
NAPS 1.18 1.14 1.08 1.03 0.96 0.97 1.10 4.77%
Adjusted Per Share Value based on latest NOSH - 267,574
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 118.56 92.67 66.28 34.11 108.73 75.18 46.92 85.20%
EPS 1.23 -0.99 3.98 1.85 8.27 6.73 3.92 -53.72%
DPS 0.00 0.00 0.00 0.00 2.14 0.00 0.00 -
NAPS 0.7523 0.7174 0.6657 0.6329 0.5425 0.535 0.3333 71.81%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.00 1.98 2.35 2.08 1.72 3.82 3.66 -
P/RPS 1.08 1.34 2.19 3.75 0.89 2.80 2.36 -40.53%
P/EPS 103.63 -126.11 36.43 69.10 11.75 31.31 28.28 137.12%
EY 0.97 -0.79 2.74 1.45 8.51 3.19 3.54 -57.71%
DY 0.00 0.00 0.00 0.00 2.20 0.00 0.00 -
P/NAPS 1.69 1.74 2.18 2.02 1.79 3.94 3.33 -36.29%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 24/08/15 25/05/15 26/02/15 25/11/14 26/08/14 -
Price 1.79 2.17 1.58 2.34 2.46 2.61 3.40 -
P/RPS 0.96 1.47 1.47 4.22 1.28 1.91 2.20 -42.38%
P/EPS 92.75 -138.22 24.50 77.74 16.81 21.39 26.28 131.27%
EY 1.08 -0.72 4.08 1.29 5.95 4.67 3.81 -56.74%
DY 0.00 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 1.52 1.90 1.46 2.27 2.56 2.69 3.09 -37.60%

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