[UZMA] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.15%
YoY- 72.93%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 114,905 123,066 105,763 81,366 56,257 30,070 21,336 32.37%
PBT -19,257 12,838 12,695 8,179 4,719 149 -2,380 41.66%
Tax -942 45 -3,156 -2,005 -1,265 81 495 -
NP -20,199 12,883 9,539 6,174 3,454 230 -1,885 48.45%
-
NP to SH -21,613 12,224 9,123 5,691 3,291 286 -1,832 50.85%
-
Tax Rate - -0.35% 24.86% 24.51% 26.81% -54.36% - -
Total Cost 135,104 110,183 96,224 75,192 52,803 29,840 23,221 34.09%
-
Net Worth 323,344 246,001 122,784 91,108 56,051 46,872 63,200 31.25%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 323,344 246,001 122,784 91,108 56,051 46,872 63,200 31.25%
NOSH 283,635 253,609 132,026 132,041 80,072 79,444 80,000 23.47%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -17.58% 10.47% 9.02% 7.59% 6.14% 0.76% -8.83% -
ROE -6.68% 4.97% 7.43% 6.25% 5.87% 0.61% -2.90% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 40.51 48.53 80.11 61.62 70.26 37.85 26.67 7.21%
EPS -7.62 4.82 6.91 4.31 4.11 0.36 -2.29 22.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.97 0.93 0.69 0.70 0.59 0.79 6.30%
Adjusted Per Share Value based on latest NOSH - 132,041
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 26.29 28.16 24.20 18.62 12.87 6.88 4.88 32.38%
EPS -4.94 2.80 2.09 1.30 0.75 0.07 -0.42 50.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7398 0.5628 0.2809 0.2084 0.1282 0.1072 0.1446 31.25%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.98 3.82 4.32 1.51 1.79 1.04 1.00 -
P/RPS 4.89 7.87 5.39 2.45 2.55 2.75 3.75 4.52%
P/EPS -25.98 79.25 62.52 35.03 43.55 288.89 -43.67 -8.28%
EY -3.85 1.26 1.60 2.85 2.30 0.35 -2.29 9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 3.94 4.65 2.19 2.56 1.76 1.27 5.38%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 25/11/14 26/11/13 21/11/12 29/11/11 29/11/10 23/11/09 -
Price 2.17 2.61 4.90 1.51 1.19 0.95 1.07 -
P/RPS 5.36 5.38 6.12 2.45 1.69 2.51 4.01 4.95%
P/EPS -28.48 54.15 70.91 35.03 28.95 263.89 -46.72 -7.91%
EY -3.51 1.85 1.41 2.85 3.45 0.38 -2.14 8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.69 5.27 2.19 1.70 1.61 1.35 5.85%

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