[UTUSAN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -528.77%
YoY- -190.49%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 336,324 345,858 339,305 345,252 361,333 363,423 362,665 -4.89%
PBT -23,237 -14,573 -20,233 -16,223 3,192 16,924 16,371 -
Tax 2,187 -934 1,332 423 493 915 2,467 -7.71%
NP -21,050 -15,507 -18,901 -15,800 3,685 17,839 18,838 -
-
NP to SH -21,050 -15,507 -18,901 -15,800 3,685 17,839 18,838 -
-
Tax Rate - - - - -15.44% -5.41% -15.07% -
Total Cost 357,374 361,365 358,206 361,052 357,648 345,584 343,827 2.60%
-
Net Worth 284,254 288,794 286,468 296,550 308,283 304,518 305,958 -4.78%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 284,254 288,794 286,468 296,550 308,283 304,518 305,958 -4.78%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -6.26% -4.48% -5.57% -4.58% 1.02% 4.91% 5.19% -
ROE -7.41% -5.37% -6.60% -5.33% 1.20% 5.86% 6.16% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 303.72 312.33 306.41 311.78 326.31 328.19 327.51 -4.89%
EPS -19.01 -14.00 -17.07 -14.27 3.33 16.11 17.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.567 2.608 2.587 2.678 2.784 2.75 2.763 -4.78%
Adjusted Per Share Value based on latest NOSH - 110,734
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 303.72 312.33 306.41 311.79 326.31 328.19 327.51 -4.89%
EPS -19.01 -14.00 -17.07 -14.27 3.33 16.11 17.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.567 2.608 2.587 2.678 2.784 2.75 2.763 -4.78%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.71 0.64 0.60 0.73 0.72 0.73 0.86 -
P/RPS 0.23 0.20 0.20 0.23 0.22 0.22 0.26 -7.84%
P/EPS -3.73 -4.57 -3.52 -5.12 21.64 4.53 5.06 -
EY -26.77 -21.88 -28.45 -19.55 4.62 22.07 19.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.23 0.27 0.26 0.27 0.31 -6.55%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 28/05/13 27/02/13 28/11/12 29/08/12 23/05/12 -
Price 0.61 0.625 0.70 0.65 0.66 0.78 0.79 -
P/RPS 0.20 0.20 0.23 0.21 0.20 0.24 0.24 -11.43%
P/EPS -3.21 -4.46 -4.10 -4.56 19.83 4.84 4.64 -
EY -31.16 -22.41 -24.38 -21.95 5.04 20.65 21.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.27 0.24 0.24 0.28 0.29 -11.84%

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