[UZMA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -67.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 22,436 21,336 29,656 25,970 32,504 34,368 44,648 -36.71%
PBT -9,128 -2,380 2,560 1,534 4,948 1,251 6,288 -
Tax 723 495 -733 -441 -1,803 -722 -415 -
NP -8,405 -1,885 1,827 1,093 3,145 529 5,873 -
-
NP to SH -8,429 -1,832 1,759 1,044 3,201 529 5,873 -
-
Tax Rate - - 28.63% 28.75% 36.44% 57.71% 6.60% -
Total Cost 30,841 23,221 27,829 24,877 29,359 33,839 38,775 -14.11%
-
Net Worth 54,380 63,200 64,763 62,839 64,820 61,716 38,406 26.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 2,000 - - -
Div Payout % - - - - 62.50% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 54,380 63,200 64,763 62,839 64,820 61,716 38,406 26.01%
NOSH 79,971 80,000 79,954 79,694 80,025 80,151 80,013 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -37.46% -8.83% 6.16% 4.21% 9.68% 1.54% 13.15% -
ROE -15.50% -2.90% 2.72% 1.66% 4.94% 0.86% 15.29% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.05 26.67 37.09 32.59 40.62 42.88 55.80 -36.69%
EPS -10.54 -2.29 2.20 1.31 4.00 0.66 7.34 -
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.68 0.79 0.81 0.7885 0.81 0.77 0.48 26.05%
Adjusted Per Share Value based on latest NOSH - 79,694
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.14 4.88 6.79 5.94 7.44 7.87 10.22 -36.67%
EPS -1.93 -0.42 0.40 0.24 0.73 0.12 1.34 -
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.1245 0.1447 0.1483 0.1438 0.1484 0.1413 0.0879 26.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 - -
Price 1.09 1.00 1.06 0.83 1.09 1.23 0.00 -
P/RPS 3.89 3.75 2.86 2.55 2.68 2.87 0.00 -
P/EPS -10.34 -43.67 48.18 63.36 27.25 186.36 0.00 -
EY -9.67 -2.29 2.08 1.58 3.67 0.54 0.00 -
DY 0.00 0.00 0.00 0.00 2.29 0.00 0.00 -
P/NAPS 1.60 1.27 1.31 1.05 1.35 1.60 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 28/08/09 29/05/09 25/02/09 28/11/08 11/09/08 -
Price 1.24 1.07 1.09 0.96 1.03 1.10 1.17 -
P/RPS 4.42 4.01 2.94 2.95 2.54 2.57 2.10 64.01%
P/EPS -11.76 -46.72 49.55 73.28 25.75 166.67 15.94 -
EY -8.50 -2.14 2.02 1.36 3.88 0.60 6.27 -
DY 0.00 0.00 0.00 0.00 2.43 0.00 0.00 -
P/NAPS 1.82 1.35 1.35 1.22 1.27 1.43 2.44 -17.70%

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