[UTUSAN] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -121.17%
YoY- -54.28%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 342,554 336,810 344,192 303,976 349,185 348,714 342,980 -0.08%
PBT -20,393 -20,286 -15,270 -43,548 -15,503 -10,933 -18,570 6.42%
Tax 4,020 4,876 1,486 8,292 -438 2,524 4,200 -2.87%
NP -16,373 -15,410 -13,784 -35,256 -15,941 -8,409 -14,370 9.06%
-
NP to SH -16,373 -15,410 -13,784 -35,256 -15,941 -8,409 -14,370 9.06%
-
Tax Rate - - - - - - - -
Total Cost 358,927 352,221 357,976 339,232 365,126 357,123 357,350 0.29%
-
Net Worth 278,938 284,254 288,794 286,468 296,545 308,283 304,518 -5.66%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 278,938 284,254 288,794 286,468 296,545 308,283 304,518 -5.66%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -4.78% -4.58% -4.00% -11.60% -4.57% -2.41% -4.19% -
ROE -5.87% -5.42% -4.77% -12.31% -5.38% -2.73% -4.72% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 309.35 304.16 310.83 274.51 315.34 314.91 309.73 -0.08%
EPS -14.79 -13.92 -12.44 -31.84 -14.40 -7.60 -12.98 9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.519 2.567 2.608 2.587 2.678 2.784 2.75 -5.66%
Adjusted Per Share Value based on latest NOSH - 110,734
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 309.35 304.16 310.83 274.51 315.34 314.91 309.73 -0.08%
EPS -14.79 -13.92 -12.44 -31.84 -14.40 -7.60 -12.98 9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.519 2.567 2.608 2.587 2.678 2.784 2.75 -5.66%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.60 0.71 0.64 0.60 0.73 0.72 0.73 -
P/RPS 0.19 0.23 0.21 0.22 0.23 0.23 0.24 -14.38%
P/EPS -4.06 -5.10 -5.14 -1.88 -5.07 -9.48 -5.63 -19.53%
EY -24.64 -19.60 -19.45 -53.06 -19.72 -10.55 -17.78 24.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.25 0.23 0.27 0.26 0.27 -7.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 26/08/13 28/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.60 0.61 0.625 0.70 0.65 0.66 0.78 -
P/RPS 0.19 0.20 0.20 0.25 0.21 0.21 0.25 -16.67%
P/EPS -4.06 -4.38 -5.02 -2.20 -4.52 -8.69 -6.01 -22.95%
EY -24.64 -22.81 -19.92 -45.48 -22.15 -11.51 -16.64 29.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.24 0.27 0.24 0.24 0.28 -9.74%

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