[UMLAND] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 11.09%
YoY- -4.56%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 30,410 135,823 109,315 73,999 34,468 150,521 103,215 -55.75%
PBT 6,096 18,067 14,406 7,783 5,451 14,585 11,964 -36.23%
Tax -2,773 -7,855 -5,228 -3,013 -1,157 -4,581 -4,434 -26.88%
NP 3,323 10,212 9,178 4,770 4,294 10,004 7,530 -42.06%
-
NP to SH 3,323 10,212 9,178 4,770 4,294 10,004 7,530 -42.06%
-
Tax Rate 45.49% 43.48% 36.29% 38.71% 21.23% 31.41% 37.06% -
Total Cost 27,087 125,611 100,137 69,229 30,174 140,517 95,685 -56.91%
-
Net Worth 736,637 712,900 729,696 734,024 726,498 729,458 739,098 -0.22%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 11,573 - - - - - -
Div Payout % - 113.33% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 736,637 712,900 729,696 734,024 726,498 729,458 739,098 -0.22%
NOSH 232,377 231,461 231,649 231,553 232,108 231,574 231,692 0.19%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.93% 7.52% 8.40% 6.45% 12.46% 6.65% 7.30% -
ROE 0.45% 1.43% 1.26% 0.65% 0.59% 1.37% 1.02% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.09 58.68 47.19 31.96 14.85 65.00 44.55 -55.83%
EPS 1.43 4.41 3.96 2.06 1.85 4.32 3.25 -42.17%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.08 3.15 3.17 3.13 3.15 3.19 -0.41%
Adjusted Per Share Value based on latest NOSH - 226,666
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 10.10 45.10 36.30 24.57 11.44 49.98 34.27 -55.74%
EPS 1.10 3.39 3.05 1.58 1.43 3.32 2.50 -42.17%
DPS 0.00 3.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4459 2.3671 2.4229 2.4372 2.4122 2.4221 2.4541 -0.22%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.69 0.96 1.10 1.15 1.44 1.44 1.44 -
P/RPS 5.27 1.64 2.33 3.60 9.70 2.22 3.23 38.63%
P/EPS 48.25 21.76 27.76 55.83 77.84 33.33 44.31 5.84%
EY 2.07 4.60 3.60 1.79 1.28 3.00 2.26 -5.69%
DY 0.00 5.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.31 0.35 0.36 0.46 0.46 0.45 -37.96%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 28/02/03 28/11/02 29/08/02 31/05/02 28/02/02 27/11/01 -
Price 0.80 0.94 0.83 1.18 1.24 1.44 1.44 -
P/RPS 6.11 1.60 1.76 3.69 8.35 2.22 3.23 53.01%
P/EPS 55.94 21.31 20.95 57.28 67.03 33.33 44.31 16.82%
EY 1.79 4.69 4.77 1.75 1.49 3.00 2.26 -14.40%
DY 0.00 5.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.26 0.37 0.40 0.46 0.45 -32.44%

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