[UZMA] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 6.0%
YoY- -186.31%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 372,672 389,332 387,543 437,123 466,652 523,865 558,056 -23.54%
PBT 4,932 16,370 18,627 -21,837 -15,395 -15,209 -5,899 -
Tax -1,068 -4,813 -5,235 -5,883 -12,800 -10,074 -10,330 -77.88%
NP 3,864 11,557 13,392 -27,720 -28,195 -25,283 -16,229 -
-
NP to SH 4,064 11,454 12,759 -28,853 -30,694 -31,379 -23,599 -
-
Tax Rate 21.65% 29.40% 28.10% - - - - -
Total Cost 368,808 377,775 374,151 464,843 494,847 549,148 574,285 -25.50%
-
Net Worth 510,444 492,843 489,643 453,928 454,440 452,264 438,439 10.63%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 510,444 492,843 489,643 453,928 454,440 452,264 438,439 10.63%
NOSH 352,030 320,028 320,028 320,028 320,028 320,028 320,028 6.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.04% 2.97% 3.46% -6.34% -6.04% -4.83% -2.91% -
ROE 0.80% 2.32% 2.61% -6.36% -6.75% -6.94% -5.38% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 105.86 121.66 121.10 136.59 145.82 163.69 174.38 -28.23%
EPS 1.15 3.58 3.99 -9.02 -9.59 -9.81 -7.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.54 1.53 1.4184 1.42 1.4132 1.37 3.84%
Adjusted Per Share Value based on latest NOSH - 320,028
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 85.61 89.43 89.02 100.41 107.19 120.34 128.19 -23.54%
EPS 0.93 2.63 2.93 -6.63 -7.05 -7.21 -5.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1725 1.1321 1.1248 1.0427 1.0439 1.0389 1.0071 10.63%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.445 0.60 0.645 0.73 0.565 0.46 0.59 -
P/RPS 0.42 0.49 0.53 0.53 0.39 0.28 0.34 15.08%
P/EPS 38.55 16.76 16.18 -8.10 -5.89 -4.69 -8.00 -
EY 2.59 5.97 6.18 -12.35 -16.98 -21.32 -12.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.39 0.42 0.51 0.40 0.33 0.43 -19.55%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 24/11/21 27/08/21 31/05/21 24/02/21 25/11/20 27/08/20 -
Price 0.54 0.495 0.67 0.65 0.735 0.55 0.585 -
P/RPS 0.51 0.41 0.55 0.48 0.50 0.34 0.34 30.94%
P/EPS 46.78 13.83 16.81 -7.21 -7.66 -5.61 -7.93 -
EY 2.14 7.23 5.95 -13.87 -13.05 -17.83 -12.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.44 0.46 0.52 0.39 0.43 -9.50%

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