[UZMA] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[UZMA] UZMA BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -39.17%
YoY- -42.74%
Quarter Report
Latest QR
Upcoming QR
UZMA's Result
UZMA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 267,686 167,553 101,819 108,230 79,016 35.63%
PBT 27,920 10,536 -16,652 6,039 7,539 38.69%
Tax -7,223 -627 1,264 -2,366 -922 67.24%
NP 20,697 9,909 -15,388 3,673 6,617 32.96%
-
NP to SH 19,596 8,626 -15,447 3,666 6,402 32.24%
-
Tax Rate 25.87% 5.95% - 39.18% 12.23% -
Total Cost 246,989 157,644 117,207 104,557 72,399 35.87%
-
Net Worth 91,108 0 46,872 63,200 61,716 10.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 91,108 0 46,872 63,200 61,716 10.22%
NOSH 132,041 80,072 79,444 80,000 80,151 13.28%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.73% 5.91% -15.11% 3.39% 8.37% -
ROE 21.51% 0.00% -32.96% 5.80% 10.37% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 202.73 209.25 128.16 135.29 98.58 19.73%
EPS 14.84 10.77 -19.44 4.58 7.99 16.72%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.00 0.59 0.79 0.77 -2.70%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 61.28 38.36 23.31 24.78 18.09 35.63%
EPS 4.49 1.97 -3.54 0.84 1.47 32.17%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2086 0.00 0.1073 0.1447 0.1413 10.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.51 1.79 1.04 1.00 1.23 -
P/RPS 0.74 0.86 0.81 0.74 1.25 -12.27%
P/EPS 10.17 16.62 -5.35 21.82 15.40 -9.84%
EY 9.83 6.02 -18.70 4.58 6.49 10.92%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 0.00 1.76 1.27 1.60 8.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/12 29/11/11 29/11/10 23/11/09 - -
Price 1.51 1.19 0.95 1.07 0.00 -
P/RPS 0.74 0.57 0.74 0.79 0.00 -
P/EPS 10.17 11.05 -4.89 23.35 0.00 -
EY 9.83 9.05 -20.47 4.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 0.00 1.61 1.35 0.00 -

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