[UMLAND] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -7.54%
YoY- 16.1%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 161,480 126,128 88,260 396,767 451,661 470,276 403,972 -45.64%
PBT -3,837 -11,440 -16,700 71,053 83,474 92,502 51,660 -
Tax -1,712 1,978 1,288 -11,102 -17,497 -19,774 -14,860 -76.22%
NP -5,549 -9,462 -15,412 59,951 65,977 72,728 36,800 -
-
NP to SH -6,213 -9,456 -15,832 46,611 50,412 58,814 23,580 -
-
Tax Rate - - - 15.62% 20.96% 21.38% 28.77% -
Total Cost 167,029 135,590 103,672 336,816 385,684 397,548 367,172 -40.76%
-
Net Worth 816,103 815,338 830,214 822,108 795,104 787,014 772,848 3.68%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 23,829 7,911 - - -
Div Payout % - - - 51.12% 15.69% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 816,103 815,338 830,214 822,108 795,104 787,014 772,848 3.68%
NOSH 241,450 241,224 241,341 238,292 237,344 235,633 232,086 2.66%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.44% -7.50% -17.46% 15.11% 14.61% 15.46% 9.11% -
ROE -0.76% -1.16% -1.91% 5.67% 6.34% 7.47% 3.05% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 66.88 52.29 36.57 166.50 190.30 199.58 174.06 -47.05%
EPS -2.57 -3.92 -6.56 19.56 21.24 24.96 10.16 -
DPS 0.00 0.00 0.00 10.00 3.33 0.00 0.00 -
NAPS 3.38 3.38 3.44 3.45 3.35 3.34 3.33 0.99%
Adjusted Per Share Value based on latest NOSH - 241,123
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 53.62 41.88 29.31 131.74 149.97 156.15 134.13 -45.64%
EPS -2.06 -3.14 -5.26 15.48 16.74 19.53 7.83 -
DPS 0.00 0.00 0.00 7.91 2.63 0.00 0.00 -
NAPS 2.7098 2.7072 2.7566 2.7297 2.64 2.6132 2.5661 3.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.99 1.16 1.83 1.92 2.38 1.70 -
P/RPS 1.20 1.89 3.17 1.10 1.01 1.19 0.98 14.41%
P/EPS -31.09 -25.26 -17.68 9.36 9.04 9.54 16.73 -
EY -3.22 -3.96 -5.66 10.69 11.06 10.49 5.98 -
DY 0.00 0.00 0.00 5.46 1.74 0.00 0.00 -
P/NAPS 0.24 0.29 0.34 0.53 0.57 0.71 0.51 -39.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 22/05/08 28/02/08 28/11/07 29/08/07 24/05/07 -
Price 0.74 0.94 1.08 1.59 1.78 1.99 1.94 -
P/RPS 1.11 1.80 2.95 0.95 0.94 1.00 1.11 0.00%
P/EPS -28.76 -23.98 -16.46 8.13 8.38 7.97 19.09 -
EY -3.48 -4.17 -6.07 12.30 11.93 12.54 5.24 -
DY 0.00 0.00 0.00 6.29 1.87 0.00 0.00 -
P/NAPS 0.22 0.28 0.31 0.46 0.53 0.60 0.58 -47.50%

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