[UTUSAN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 2754.71%
YoY- -25.59%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 178,727 88,001 384,340 279,806 181,033 86,361 372,172 -38.75%
PBT 8,134 5,850 20,706 11,115 -531 -3,495 28,377 -56.62%
Tax -1,367 -810 -1,513 -1,050 73 662 -7,265 -67.26%
NP 6,767 5,040 19,193 10,065 -458 -2,833 21,112 -53.26%
-
NP to SH 6,767 5,040 19,357 10,141 -382 -2,757 21,326 -53.57%
-
Tax Rate 16.81% 13.85% 7.31% 9.45% - - 25.60% -
Total Cost 171,960 82,961 365,147 269,741 181,491 89,194 351,060 -37.94%
-
Net Worth 251,741 249,568 243,303 235,057 225,598 224,279 226,135 7.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,186 - - - - -
Div Payout % - - 11.29% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 251,741 249,568 243,303 235,057 225,598 224,279 226,135 7.43%
NOSH 110,752 110,526 109,300 109,278 109,142 109,404 109,191 0.95%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.79% 5.73% 4.99% 3.60% -0.25% -3.28% 5.67% -
ROE 2.69% 2.02% 7.96% 4.31% -0.17% -1.23% 9.43% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 161.37 79.62 351.63 256.05 165.87 78.94 340.84 -39.33%
EPS 6.11 4.56 17.71 9.28 -0.35 -2.52 19.53 -54.01%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.273 2.258 2.226 2.151 2.067 2.05 2.071 6.41%
Adjusted Per Share Value based on latest NOSH - 109,262
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 161.40 79.47 347.08 252.68 163.48 77.99 336.10 -38.75%
EPS 6.11 4.55 17.48 9.16 -0.34 -2.49 19.26 -53.58%
DPS 0.00 0.00 1.97 0.00 0.00 0.00 0.00 -
NAPS 2.2734 2.2538 2.1972 2.1227 2.0373 2.0254 2.0421 7.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.13 1.13 1.40 0.97 1.03 1.00 1.07 -
P/RPS 0.70 1.42 0.40 0.38 0.62 1.27 0.31 72.37%
P/EPS 18.49 24.78 7.91 10.45 -294.29 -39.68 5.48 125.46%
EY 5.41 4.04 12.65 9.57 -0.34 -2.52 18.25 -55.64%
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.63 0.45 0.50 0.49 0.52 -2.58%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 23/05/07 28/02/07 29/11/06 30/08/06 24/05/06 23/02/06 -
Price 1.12 1.13 1.10 1.58 0.99 1.09 1.03 -
P/RPS 0.69 1.42 0.31 0.62 0.60 1.38 0.30 74.50%
P/EPS 18.33 24.78 6.21 17.03 -282.86 -43.25 5.27 130.08%
EY 5.46 4.04 16.10 5.87 -0.35 -2.31 18.96 -56.49%
DY 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.50 0.49 0.73 0.48 0.53 0.50 -1.34%

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