[UZMA] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[UZMA] UZMA BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 114.87%
YoY- 132.0%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 212,725 192,560 167,553 141,366 130,814 116,099 101,819 63.35%
PBT 20,061 16,665 10,536 5,966 3,176 -2,168 -16,652 -
Tax -4,571 -3,875 -627 719 360 939 1,264 -
NP 15,490 12,790 9,909 6,685 3,536 -1,229 -15,388 -
-
NP to SH 14,763 12,062 8,626 5,621 2,616 -2,049 -15,447 -
-
Tax Rate 22.79% 23.25% 5.95% -12.05% -11.34% - - -
Total Cost 197,235 179,770 157,644 134,681 127,278 117,328 117,207 41.43%
-
Net Worth 73,883 60,046 0 52,763 49,525 48,369 46,872 35.40%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 73,883 60,046 0 52,763 49,525 48,369 46,872 35.40%
NOSH 80,308 80,061 80,072 79,944 79,879 80,615 79,444 0.72%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.28% 6.64% 5.91% 4.73% 2.70% -1.06% -15.11% -
ROE 19.98% 20.09% 0.00% 10.65% 5.28% -4.24% -32.96% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 264.89 240.51 209.25 176.83 163.76 144.02 128.16 62.18%
EPS 18.38 15.07 10.77 7.03 3.27 -2.54 -19.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.75 0.00 0.66 0.62 0.60 0.59 34.43%
Adjusted Per Share Value based on latest NOSH - 79,944
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 48.85 44.22 38.48 32.47 30.04 26.66 23.38 63.36%
EPS 3.39 2.77 1.98 1.29 0.60 -0.47 -3.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1697 0.1379 0.00 0.1212 0.1137 0.1111 0.1076 35.45%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.33 1.13 1.79 1.26 2.07 1.12 1.04 -
P/RPS 0.50 0.47 0.86 0.71 1.26 0.78 0.81 -27.48%
P/EPS 7.23 7.50 16.62 17.92 63.21 -44.07 -5.35 -
EY 13.82 13.33 6.02 5.58 1.58 -2.27 -18.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.51 0.00 1.91 3.34 1.87 1.76 -12.10%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 28/02/12 29/11/11 24/08/11 27/05/11 28/02/11 29/11/10 -
Price 1.33 1.30 1.19 1.27 2.04 1.51 0.95 -
P/RPS 0.50 0.54 0.57 0.72 1.25 1.05 0.74 -22.98%
P/EPS 7.23 8.63 11.05 18.06 62.29 -59.41 -4.89 -
EY 13.82 11.59 9.05 5.54 1.61 -1.68 -20.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.73 0.00 1.92 3.29 2.52 1.61 -6.73%

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