[UNICO] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 58.92%
YoY- 314.85%
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 114,727 70,695 32,536 99,047 67,655 39,858 19,997 219.46%
PBT 31,890 17,992 7,123 20,872 12,162 5,238 2,030 524.10%
Tax -8,929 -5,038 -1,994 -6,908 -3,375 -1,558 -615 492.24%
NP 22,961 12,954 5,129 13,964 8,787 3,680 1,415 537.70%
-
NP to SH 22,961 12,954 5,129 13,964 8,787 3,680 1,415 537.70%
-
Tax Rate 28.00% 28.00% 27.99% 33.10% 27.75% 29.74% 30.30% -
Total Cost 91,766 57,741 27,407 85,083 58,868 36,178 18,582 189.15%
-
Net Worth 275,973 275,910 317,115 311,844 308,993 310,112 306,354 -6.70%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 8,279 8,277 - 16,558 8,276 - - -
Div Payout % 36.06% 63.90% - 118.58% 94.19% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 275,973 275,910 317,115 311,844 308,993 310,112 306,354 -6.70%
NOSH 137,986 137,955 137,876 137,984 137,943 137,827 137,378 0.29%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 20.01% 18.32% 15.76% 14.10% 12.99% 9.23% 7.08% -
ROE 8.32% 4.70% 1.62% 4.48% 2.84% 1.19% 0.46% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 83.14 51.24 23.60 71.78 49.05 28.92 14.56 218.45%
EPS 10.40 5.87 3.72 10.12 6.37 2.67 1.03 365.19%
DPS 6.00 6.00 0.00 12.00 6.00 0.00 0.00 -
NAPS 2.00 2.00 2.30 2.26 2.24 2.25 2.23 -6.98%
Adjusted Per Share Value based on latest NOSH - 138,053
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.52 8.33 3.84 11.68 7.98 4.70 2.36 219.15%
EPS 2.71 1.53 0.60 1.65 1.04 0.43 0.17 530.21%
DPS 0.98 0.98 0.00 1.95 0.98 0.00 0.00 -
NAPS 0.3253 0.3252 0.3738 0.3676 0.3642 0.3656 0.3611 -6.70%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.50 0.43 0.37 0.38 0.37 0.35 0.32 -
P/RPS 0.60 0.84 1.57 0.53 0.75 1.21 2.20 -57.84%
P/EPS 3.00 4.58 9.95 3.75 5.81 13.11 31.07 -78.86%
EY 33.28 21.84 10.05 26.63 17.22 7.63 3.22 372.46%
DY 12.00 13.95 0.00 31.58 16.22 0.00 0.00 -
P/NAPS 0.25 0.22 0.16 0.17 0.17 0.16 0.14 47.03%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/01/03 31/10/02 05/08/02 30/05/02 30/01/02 08/11/01 20/09/01 -
Price 0.49 0.43 0.41 0.36 0.37 0.34 0.35 -
P/RPS 0.59 0.84 1.74 0.50 0.75 1.18 2.40 -60.65%
P/EPS 2.94 4.58 11.02 3.56 5.81 12.73 33.98 -80.35%
EY 33.96 21.84 9.07 28.11 17.22 7.85 2.94 408.71%
DY 12.24 13.95 0.00 33.33 16.22 0.00 0.00 -
P/NAPS 0.25 0.22 0.18 0.16 0.17 0.15 0.16 34.54%

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