[UTUSAN] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[UTUSAN] UTUSAN MELAYU (M) BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -38.21%
YoY- 205.84%
Quarter Report
Latest QR
Upcoming QR
UTUSAN's Result
UTUSAN's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 88,001 86,361 89,470 93,994 83,006 75,009 72,715 3.22%
PBT 5,850 -3,495 3,137 6,939 2,555 1,652 -10,971 -
Tax -810 662 -84 -1,755 -860 -588 10,971 -
NP 5,040 -2,833 3,053 5,184 1,695 1,064 0 -
-
NP to SH 5,040 -2,757 3,053 5,184 1,695 1,064 -11,671 -
-
Tax Rate 13.85% - 2.68% 25.29% 33.66% 35.59% - -
Total Cost 82,961 89,194 86,417 88,810 81,311 73,945 72,715 2.22%
-
Net Worth 249,568 224,279 209,348 200,811 121,513 110,255 140,082 10.09%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 249,568 224,279 209,348 200,811 121,513 110,255 140,082 10.09%
NOSH 110,526 109,404 109,035 109,136 77,397 77,101 77,393 6.11%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.73% -3.28% 3.41% 5.52% 2.04% 1.42% 0.00% -
ROE 2.02% -1.23% 1.46% 2.58% 1.39% 0.97% -8.33% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 79.62 78.94 82.06 86.12 107.25 97.29 93.95 -2.71%
EPS 4.56 -2.52 2.80 4.75 2.19 1.38 -15.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.258 2.05 1.92 1.84 1.57 1.43 1.81 3.75%
Adjusted Per Share Value based on latest NOSH - 109,136
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 79.47 77.99 80.80 84.88 74.96 67.74 65.67 3.22%
EPS 4.55 -2.49 2.76 4.68 1.53 0.96 -10.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2538 2.0254 1.8906 1.8135 1.0973 0.9957 1.265 10.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.13 1.00 1.18 1.70 1.05 1.68 1.35 -
P/RPS 1.42 1.27 1.44 1.97 0.98 1.73 1.44 -0.23%
P/EPS 24.78 -39.68 42.14 35.79 47.95 121.74 -8.95 -
EY 4.04 -2.52 2.37 2.79 2.09 0.82 -11.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.61 0.92 0.67 1.17 0.75 -6.53%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 24/05/06 18/05/05 17/05/04 08/05/03 08/05/02 15/05/01 -
Price 1.13 1.09 1.01 1.41 1.11 1.72 1.87 -
P/RPS 1.42 1.38 1.23 1.64 1.03 1.77 1.99 -5.46%
P/EPS 24.78 -43.25 36.07 29.68 50.68 124.64 -12.40 -
EY 4.04 -2.31 2.77 3.37 1.97 0.80 -8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.53 0.77 0.71 1.20 1.03 -11.34%

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