[UTUSAN] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -98.84%
YoY- -405.67%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 257,438 271,202 283,626 291,195 304,510 310,199 331,857 -15.56%
PBT -88,253 -86,240 -81,551 -83,650 -43,629 -45,365 -31,256 99.64%
Tax -1,547 -985 -586 1,671 2,401 5,188 4,051 -
NP -89,800 -87,225 -82,137 -81,979 -41,228 -40,177 -27,205 121.53%
-
NP to SH -89,800 -87,225 -82,137 -81,979 -41,228 -40,177 -27,205 121.53%
-
Tax Rate - - - - - - - -
Total Cost 347,238 358,427 365,763 373,174 345,738 350,376 359,062 -2.20%
-
Net Worth 149,158 157,685 174,073 193,895 237,723 243,614 256,349 -30.28%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 149,158 157,685 174,073 193,895 237,723 243,614 256,349 -30.28%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
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 -34.88% -32.16% -28.96% -28.15% -13.54% -12.95% -8.20% -
ROE -60.20% -55.32% -47.19% -42.28% -17.34% -16.49% -10.61% -
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 232.48 244.91 256.13 262.97 274.89 280.13 299.69 -15.56%
EPS -81.10 -78.77 -74.18 -74.03 -37.22 -36.28 -24.57 121.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.347 1.424 1.572 1.751 2.146 2.20 2.315 -30.28%
Adjusted Per Share Value based on latest NOSH - 110,734
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 232.48 244.91 256.13 262.97 274.99 280.13 299.69 -15.56%
EPS -81.10 -78.77 -74.18 -74.03 -37.23 -36.28 -24.57 121.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.347 1.424 1.572 1.751 2.1468 2.20 2.315 -30.28%
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 0.52 0.63 0.67 0.56 0.655 0.79 0.60 -
P/RPS 0.22 0.26 0.26 0.21 0.24 0.28 0.20 6.55%
P/EPS -0.64 -0.80 -0.90 -0.76 -1.76 -2.18 -2.44 -58.99%
EY -155.95 -125.03 -110.71 -132.20 -56.82 -45.93 -40.95 143.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.43 0.32 0.31 0.36 0.26 31.00%
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 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 28/08/14 06/06/14 -
Price 0.61 0.56 0.69 0.67 0.61 0.72 0.70 -
P/RPS 0.26 0.23 0.27 0.25 0.22 0.26 0.23 8.50%
P/EPS -0.75 -0.71 -0.93 -0.91 -1.64 -1.98 -2.85 -58.90%
EY -132.94 -140.66 -107.50 -110.50 -61.01 -50.39 -35.10 142.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.44 0.38 0.28 0.33 0.30 31.00%

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