[UMLAND] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 83.93%
YoY- 28.13%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 42,766 108,788 83,380 63,804 30,410 135,823 109,315 -46.47%
PBT 9,298 23,655 14,897 11,013 6,096 18,067 14,406 -25.29%
Tax -3,637 -9,454 -7,228 -4,901 -2,773 -7,855 -5,228 -21.47%
NP 5,661 14,201 7,669 6,112 3,323 10,212 9,178 -27.51%
-
NP to SH 5,661 14,201 7,669 6,112 3,323 10,212 9,178 -27.51%
-
Tax Rate 39.12% 39.97% 48.52% 44.50% 45.49% 43.48% 36.29% -
Total Cost 37,105 94,587 75,711 57,692 27,087 125,611 100,137 -48.37%
-
Net Worth 726,185 718,158 732,146 729,272 736,637 712,900 729,696 -0.32%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 11,583 - - - 11,573 - -
Div Payout % - 81.57% - - - 113.33% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 726,185 718,158 732,146 729,272 736,637 712,900 729,696 -0.32%
NOSH 232,008 231,663 231,691 231,515 232,377 231,461 231,649 0.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.24% 13.05% 9.20% 9.58% 10.93% 7.52% 8.40% -
ROE 0.78% 1.98% 1.05% 0.84% 0.45% 1.43% 1.26% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.43 46.96 35.99 27.56 13.09 58.68 47.19 -46.53%
EPS 2.44 6.13 3.31 2.64 1.43 4.41 3.96 -27.56%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 3.13 3.10 3.16 3.15 3.17 3.08 3.15 -0.42%
Adjusted Per Share Value based on latest NOSH - 230,578
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.20 36.12 27.69 21.19 10.10 45.10 36.30 -46.48%
EPS 1.88 4.72 2.55 2.03 1.10 3.39 3.05 -27.55%
DPS 0.00 3.85 0.00 0.00 0.00 3.84 0.00 -
NAPS 2.4112 2.3846 2.431 2.4215 2.4459 2.3671 2.4229 -0.32%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.00 1.02 0.99 0.85 0.69 0.96 1.10 -
P/RPS 5.43 2.17 2.75 3.08 5.27 1.64 2.33 75.68%
P/EPS 40.98 16.64 29.91 32.20 48.25 21.76 27.76 29.61%
EY 2.44 6.01 3.34 3.11 2.07 4.60 3.60 -22.82%
DY 0.00 4.90 0.00 0.00 0.00 5.21 0.00 -
P/NAPS 0.32 0.33 0.31 0.27 0.22 0.31 0.35 -5.79%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 29/08/03 29/05/03 28/02/03 28/11/02 -
Price 0.90 1.05 1.18 1.04 0.80 0.94 0.83 -
P/RPS 4.88 2.24 3.28 3.77 6.11 1.60 1.76 97.24%
P/EPS 36.89 17.13 35.65 39.39 55.94 21.31 20.95 45.76%
EY 2.71 5.84 2.81 2.54 1.79 4.69 4.77 -31.38%
DY 0.00 4.76 0.00 0.00 0.00 5.32 0.00 -
P/NAPS 0.29 0.34 0.37 0.33 0.25 0.31 0.26 7.54%

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