[UZMA] QoQ TTM Result on 30-Jun-2010 [#2]

Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -12.03%
YoY- -391.44%
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 130,814 116,099 101,819 93,085 93,268 98,827 108,230 13.48%
PBT 3,176 -2,168 -16,652 -19,181 -16,648 -12,489 6,039 -34.87%
Tax 360 939 1,264 1,678 1,014 604 -2,366 -
NP 3,536 -1,229 -15,388 -17,503 -15,634 -11,885 3,673 -2.50%
-
NP to SH 2,616 -2,049 -15,447 -17,565 -15,679 -11,959 3,666 -20.16%
-
Tax Rate -11.34% - - - - - 39.18% -
Total Cost 127,278 117,328 117,207 110,588 108,902 110,712 104,557 14.02%
-
Net Worth 49,525 48,369 46,872 46,831 47,129 54,380 63,200 -15.01%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 49,525 48,369 46,872 46,831 47,129 54,380 63,200 -15.01%
NOSH 79,879 80,615 79,444 79,375 79,880 79,971 80,000 -0.10%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.70% -1.06% -15.11% -18.80% -16.76% -12.03% 3.39% -
ROE 5.28% -4.24% -32.96% -37.51% -33.27% -21.99% 5.80% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 163.76 144.02 128.16 117.27 116.76 123.58 135.29 13.59%
EPS 3.27 -2.54 -19.44 -22.13 -19.63 -14.95 4.58 -20.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.60 0.59 0.59 0.59 0.68 0.79 -14.92%
Adjusted Per Share Value based on latest NOSH - 79,375
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.05 26.67 23.39 21.38 21.42 22.70 24.86 13.48%
EPS 0.60 -0.47 -3.55 -4.03 -3.60 -2.75 0.84 -20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.1111 0.1077 0.1076 0.1083 0.1249 0.1452 -15.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.07 1.12 1.04 1.07 1.20 1.09 1.00 -
P/RPS 1.26 0.78 0.81 0.91 1.03 0.88 0.74 42.63%
P/EPS 63.21 -44.07 -5.35 -4.84 -6.11 -7.29 21.82 103.34%
EY 1.58 -2.27 -18.70 -20.68 -16.36 -13.72 4.58 -50.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 1.87 1.76 1.81 2.03 1.60 1.27 90.64%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 29/11/10 27/08/10 26/05/10 25/02/10 23/11/09 -
Price 2.04 1.51 0.95 1.01 1.15 1.24 1.07 -
P/RPS 1.25 1.05 0.74 0.86 0.98 1.00 0.79 35.82%
P/EPS 62.29 -59.41 -4.89 -4.56 -5.86 -8.29 23.35 92.46%
EY 1.61 -1.68 -20.47 -21.91 -17.07 -12.06 4.28 -47.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 2.52 1.61 1.71 1.95 1.82 1.35 81.19%

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