[UZMA] QoQ Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 139,247 121,804 116,021 91,989 75,676 101,394 102,173 22.85% QoQ % 14.32% 4.98% 26.12% 21.56% -25.36% -0.76% - Horiz. % 136.29% 119.21% 113.55% 90.03% 74.07% 99.24% 100.00%
PBT 11,074 12,172 14,472 -1,412 240 1,036 -514 - QoQ % -9.02% -15.89% 1,124.93% -688.33% -76.83% 301.56% - Horiz. % -2,154.47% -2,368.09% -2,815.56% 274.71% -46.69% -201.56% 100.00%
Tax -624 -2,262 -9,069 2,306 -167 -450 -3,644 -69.06% QoQ % 72.41% 75.06% -493.28% 1,480.84% 62.89% 87.65% - Horiz. % 17.12% 62.07% 248.87% -63.28% 4.58% 12.35% 100.00%
NP 10,450 9,910 5,403 894 73 586 -4,158 - QoQ % 5.45% 83.42% 504.36% 1,124.66% -87.54% 114.09% - Horiz. % -251.32% -238.34% -129.94% -21.50% -1.76% -14.09% 100.00%
NP to SH 10,300 8,828 3,886 1,192 51 347 -3,611 - QoQ % 16.67% 127.17% 226.01% 2,237.25% -85.30% 109.61% - Horiz. % -285.24% -244.48% -107.62% -33.01% -1.41% -9.61% 100.00%
Tax Rate 5.63 % 18.58 % 62.67 % - % 69.58 % 43.44 % - % - QoQ % -69.70% -70.35% 0.00% 0.00% 60.17% 0.00% - Horiz. % 12.96% 42.77% 144.27% 0.00% 160.17% 100.00% -
Total Cost 128,797 111,894 110,618 91,095 75,603 100,808 106,331 13.59% QoQ % 15.11% 1.15% 21.43% 20.49% -25.00% -5.19% - Horiz. % 121.13% 105.23% 104.03% 85.67% 71.10% 94.81% 100.00%
Net Worth 517,484 506,923 513,964 510,444 510,444 492,843 489,643 3.75% QoQ % 2.08% -1.37% 0.69% 0.00% 3.57% 0.65% - Horiz. % 105.69% 103.53% 104.97% 104.25% 104.25% 100.65% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 517,484 506,923 513,964 510,444 510,444 492,843 489,643 3.75% QoQ % 2.08% -1.37% 0.69% 0.00% 3.57% 0.65% - Horiz. % 105.69% 103.53% 104.97% 104.25% 104.25% 100.65% 100.00%
NOSH 352,030 352,030 352,030 352,030 352,030 320,028 320,028 6.54% QoQ % 0.00% 0.00% 0.00% 0.00% 10.00% 0.00% - Horiz. % 110.00% 110.00% 110.00% 110.00% 110.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.50 % 8.14 % 4.66 % 0.97 % 0.10 % 0.58 % -4.07 % - QoQ % -7.86% 74.68% 380.41% 870.00% -82.76% 114.25% - Horiz. % -184.28% -200.00% -114.50% -23.83% -2.46% -14.25% 100.00%
ROE 1.99 % 1.74 % 0.76 % 0.23 % 0.01 % 0.07 % -0.74 % - QoQ % 14.37% 128.95% 230.43% 2,200.00% -85.71% 109.46% - Horiz. % -268.92% -235.14% -102.70% -31.08% -1.35% -9.46% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 39.56 34.60 32.96 26.13 21.50 31.68 31.93 15.31% QoQ % 14.34% 4.98% 26.14% 21.53% -32.13% -0.78% - Horiz. % 123.90% 108.36% 103.23% 81.84% 67.33% 99.22% 100.00%
EPS 2.93 2.51 1.10 0.34 0.01 0.11 -1.13 - QoQ % 16.73% 128.18% 223.53% 3,300.00% -90.91% 109.73% - Horiz. % -259.29% -222.12% -97.35% -30.09% -0.88% -9.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4700 1.4400 1.4600 1.4500 1.4500 1.5400 1.5300 -2.62% QoQ % 2.08% -1.37% 0.69% 0.00% -5.84% 0.65% - Horiz. % 96.08% 94.12% 95.42% 94.77% 94.77% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 387,230 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 35.96 31.46 29.96 23.76 19.54 26.18 26.39 22.84% QoQ % 14.30% 5.01% 26.09% 21.60% -25.36% -0.80% - Horiz. % 136.26% 119.21% 113.53% 90.03% 74.04% 99.20% 100.00%
EPS 2.66 2.28 1.00 0.31 0.01 0.09 -0.93 - QoQ % 16.67% 128.00% 222.58% 3,000.00% -88.89% 109.68% - Horiz. % -286.02% -245.16% -107.53% -33.33% -1.08% -9.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3364 1.3091 1.3273 1.3182 1.3182 1.2727 1.2645 3.75% QoQ % 2.09% -1.37% 0.69% 0.00% 3.58% 0.65% - Horiz. % 105.69% 103.53% 104.97% 104.25% 104.25% 100.65% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.5250 0.3600 0.3850 0.4550 0.4450 0.6000 0.6450 -
P/RPS 1.33 1.04 1.17 1.74 2.07 1.89 2.02 -24.26% QoQ % 27.88% -11.11% -32.76% -15.94% 9.52% -6.44% - Horiz. % 65.84% 51.49% 57.92% 86.14% 102.48% 93.56% 100.00%
P/EPS 17.94 14.36 34.88 134.37 3,071.64 553.36 -57.16 - QoQ % 24.93% -58.83% -74.04% -95.63% 455.09% 1,068.09% - Horiz. % -31.39% -25.12% -61.02% -235.08% -5,373.76% -968.09% 100.00%
EY 5.57 6.97 2.87 0.74 0.03 0.18 -1.75 - QoQ % -20.09% 142.86% 287.84% 2,366.67% -83.33% 110.29% - Horiz. % -318.29% -398.29% -164.00% -42.29% -1.71% -10.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.36 0.25 0.26 0.31 0.31 0.39 0.42 -9.74% QoQ % 44.00% -3.85% -16.13% 0.00% -20.51% -7.14% - Horiz. % 85.71% 59.52% 61.90% 73.81% 73.81% 92.86% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date - 30/11/22 30/08/22 31/05/22 25/02/22 24/11/21 27/08/21 -
Price 0.6800 0.4600 0.3700 0.4500 0.5400 0.4950 0.6700 -
P/RPS 1.72 1.33 1.12 1.72 2.51 1.56 2.10 -12.43% QoQ % 29.32% 18.75% -34.88% -31.47% 60.90% -25.71% - Horiz. % 81.90% 63.33% 53.33% 81.90% 119.52% 74.29% 100.00%
P/EPS 23.24 18.34 33.52 132.90 3,727.38 456.52 -59.38 - QoQ % 26.72% -45.29% -74.78% -96.43% 716.48% 868.81% - Horiz. % -39.14% -30.89% -56.45% -223.81% -6,277.16% -768.81% 100.00%
EY 4.30 5.45 2.98 0.75 0.03 0.22 -1.68 - QoQ % -21.10% 82.89% 297.33% 2,400.00% -86.36% 113.10% - Horiz. % -255.95% -324.40% -177.38% -44.64% -1.79% -13.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.46 0.32 0.25 0.31 0.37 0.32 0.44 3.00% QoQ % 43.75% 28.00% -19.35% -16.22% 15.63% -27.27% - Horiz. % 104.55% 72.73% 56.82% 70.45% 84.09% 72.73% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Uzma Bursa Report Q3 FY2022 - FINAL.pdf 
