[UTDPLT] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 95.57%
YoY- -40.99%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 206,255 138,808 62,492 222,538 169,346 103,784 46,933 168.05%
PBT 49,797 25,306 10,636 32,039 16,440 4,189 2,910 562.91%
Tax -14,862 -7,178 -3,039 -8,383 -4,344 -947 -197 1680.73%
NP 34,935 18,128 7,597 23,656 12,096 3,242 2,713 448.52%
-
NP to SH 34,935 18,128 7,597 23,656 12,096 3,242 2,713 448.52%
-
Tax Rate 29.85% 28.36% 28.57% 26.16% 26.42% 22.61% 6.77% -
Total Cost 171,320 120,680 54,895 198,882 157,250 100,542 44,220 146.47%
-
Net Worth 566,595 551,721 541,343 531,919 553,263 542,353 541,084 3.11%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 30,308 - - - -
Div Payout % - - - 128.12% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 566,595 551,721 541,343 531,919 553,263 542,353 541,084 3.11%
NOSH 151,496 151,571 151,636 151,543 151,578 151,495 151,564 -0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 16.94% 13.06% 12.16% 10.63% 7.14% 3.12% 5.78% -
ROE 6.17% 3.29% 1.40% 4.45% 2.19% 0.60% 0.50% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 136.15 91.58 41.21 146.85 111.72 68.51 30.97 168.11%
EPS 23.06 11.96 5.01 15.61 7.98 2.14 1.79 448.69%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 3.74 3.64 3.57 3.51 3.65 3.58 3.57 3.14%
Adjusted Per Share Value based on latest NOSH - 151,507
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 49.55 33.35 15.01 53.46 40.68 24.93 11.27 168.13%
EPS 8.39 4.35 1.83 5.68 2.91 0.78 0.65 449.40%
DPS 0.00 0.00 0.00 7.28 0.00 0.00 0.00 -
NAPS 1.3611 1.3254 1.3005 1.2778 1.3291 1.3029 1.2998 3.11%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 3.98 3.98 3.70 3.66 3.06 3.08 2.90 -
P/RPS 2.92 4.35 8.98 2.49 2.74 4.50 9.37 -54.00%
P/EPS 17.26 33.28 73.85 23.45 38.35 143.93 162.01 -77.49%
EY 5.79 3.01 1.35 4.27 2.61 0.69 0.62 342.86%
DY 0.00 0.00 0.00 5.46 0.00 0.00 0.00 -
P/NAPS 1.06 1.09 1.04 1.04 0.84 0.86 0.81 19.62%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 14/11/02 26/08/02 22/05/02 26/02/02 26/11/01 27/08/01 28/05/01 -
Price 4.16 4.40 4.08 3.68 3.40 3.60 2.98 -
P/RPS 3.06 4.80 9.90 2.51 3.04 5.25 9.62 -53.36%
P/EPS 18.04 36.79 81.44 23.57 42.61 168.22 166.48 -77.24%
EY 5.54 2.72 1.23 4.24 2.35 0.59 0.60 339.52%
DY 0.00 0.00 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 1.11 1.21 1.14 1.05 0.93 1.01 0.83 21.36%

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