[UZMA] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[UZMA] UZMA BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 227.67%
YoY- 116.68%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 192,560 167,553 141,366 130,814 116,099 101,819 93,085 62.13%
PBT 16,665 10,536 5,966 3,176 -2,168 -16,652 -19,181 -
Tax -3,875 -627 719 360 939 1,264 1,678 -
NP 12,790 9,909 6,685 3,536 -1,229 -15,388 -17,503 -
-
NP to SH 12,062 8,626 5,621 2,616 -2,049 -15,447 -17,565 -
-
Tax Rate 23.25% 5.95% -12.05% -11.34% - - - -
Total Cost 179,770 157,644 134,681 127,278 117,328 117,207 110,588 38.13%
-
Net Worth 60,046 0 52,763 49,525 48,369 46,872 46,831 17.96%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 60,046 0 52,763 49,525 48,369 46,872 46,831 17.96%
NOSH 80,061 80,072 79,944 79,879 80,615 79,444 79,375 0.57%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.64% 5.91% 4.73% 2.70% -1.06% -15.11% -18.80% -
ROE 20.09% 0.00% 10.65% 5.28% -4.24% -32.96% -37.51% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 240.51 209.25 176.83 163.76 144.02 128.16 117.27 61.21%
EPS 15.07 10.77 7.03 3.27 -2.54 -19.44 -22.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.00 0.66 0.62 0.60 0.59 0.59 17.29%
Adjusted Per Share Value based on latest NOSH - 79,879
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 44.08 38.36 32.36 29.95 26.58 23.31 21.31 62.13%
EPS 2.76 1.97 1.29 0.60 -0.47 -3.54 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1375 0.00 0.1208 0.1134 0.1107 0.1073 0.1072 17.99%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.13 1.79 1.26 2.07 1.12 1.04 1.07 -
P/RPS 0.47 0.86 0.71 1.26 0.78 0.81 0.91 -35.54%
P/EPS 7.50 16.62 17.92 63.21 -44.07 -5.35 -4.84 -
EY 13.33 6.02 5.58 1.58 -2.27 -18.70 -20.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.00 1.91 3.34 1.87 1.76 1.81 -11.35%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 24/08/11 27/05/11 28/02/11 29/11/10 27/08/10 -
Price 1.30 1.19 1.27 2.04 1.51 0.95 1.01 -
P/RPS 0.54 0.57 0.72 1.25 1.05 0.74 0.86 -26.61%
P/EPS 8.63 11.05 18.06 62.29 -59.41 -4.89 -4.56 -
EY 11.59 9.05 5.54 1.61 -1.68 -20.47 -21.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.00 1.92 3.29 2.52 1.61 1.71 0.77%

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