[UTUSAN] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 67.7%
YoY- 7.56%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 86,361 97,208 95,126 90,369 89,470 95,430 88,305 -1.47%
PBT -3,495 13,289 6,012 5,620 3,137 2,815 2,807 -
Tax 662 -5,625 -587 -557 -84 -2,295 -776 -
NP -2,833 7,664 5,425 5,063 3,053 520 2,031 -
-
NP to SH -2,757 7,697 5,456 5,120 3,053 520 2,031 -
-
Tax Rate - 42.33% 9.76% 9.91% 2.68% 81.53% 27.65% -
Total Cost 89,194 89,544 89,701 85,306 86,417 94,910 86,274 2.24%
-
Net Worth 224,279 218,102 218,240 215,061 209,348 204,750 206,375 5.70%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 224,279 218,102 218,240 215,061 209,348 204,750 206,375 5.70%
NOSH 109,404 109,051 109,120 109,168 109,035 108,333 109,193 0.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -3.28% 7.88% 5.70% 5.60% 3.41% 0.54% 2.30% -
ROE -1.23% 3.53% 2.50% 2.38% 1.46% 0.25% 0.98% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 78.94 89.14 87.18 82.78 82.06 88.09 80.87 -1.59%
EPS -2.52 7.05 5.00 4.69 2.80 0.48 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.00 2.00 1.97 1.92 1.89 1.89 5.57%
Adjusted Per Share Value based on latest NOSH - 109,168
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 77.99 87.79 85.90 81.61 80.80 86.18 79.75 -1.47%
EPS -2.49 6.95 4.93 4.62 2.76 0.47 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0254 1.9696 1.9708 1.9421 1.8906 1.849 1.8637 5.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.00 1.07 1.06 1.05 1.18 1.40 1.38 -
P/RPS 1.27 1.20 1.22 1.27 1.44 1.59 1.71 -18.00%
P/EPS -39.68 15.16 21.20 22.39 42.14 291.67 74.19 -
EY -2.52 6.60 4.72 4.47 2.37 0.34 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.53 0.53 0.61 0.74 0.73 -23.35%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 23/02/06 30/11/05 17/08/05 18/05/05 23/02/05 30/11/04 -
Price 1.09 1.03 1.04 1.10 1.01 1.34 1.41 -
P/RPS 1.38 1.16 1.19 1.33 1.23 1.52 1.74 -14.33%
P/EPS -43.25 14.59 20.80 23.45 36.07 279.17 75.81 -
EY -2.31 6.85 4.81 4.26 2.77 0.36 1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.52 0.56 0.53 0.71 0.75 -20.67%

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