[UMSNGB] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
04-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 96.25%
YoY--%
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 25,957 90,719 69,183 44,470 22,934 0 0 -
PBT 1,653 9,208 6,864 4,625 2,414 0 0 -
Tax -421 -2,171 -1,514 -1,067 -601 0 0 -
NP 1,232 7,037 5,350 3,558 1,813 0 0 -
-
NP to SH 1,232 7,037 5,350 3,558 1,813 0 0 -
-
Tax Rate 25.47% 23.58% 22.06% 23.07% 24.90% - - -
Total Cost 24,725 83,682 63,833 40,912 21,121 0 0 -
-
Net Worth 50,400 47,269 45,467 42,115 36,126 0 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 50,400 47,269 45,467 42,115 36,126 0 0 -
NOSH 80,000 76,240 75,779 72,612 66,900 0 0 -
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.75% 7.76% 7.73% 8.00% 7.91% 0.00% 0.00% -
ROE 2.44% 14.89% 11.77% 8.45% 5.02% 0.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 32.45 118.99 91.30 61.24 34.28 0.00 0.00 -
EPS 1.54 9.23 7.06 4.90 2.71 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.62 0.60 0.58 0.54 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 77,555
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 32.45 113.40 86.48 55.59 28.67 0.00 0.00 -
EPS 1.54 8.80 6.69 4.45 2.27 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.5909 0.5683 0.5264 0.4516 0.52 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 - - - -
Price 0.56 0.49 0.50 0.55 0.00 0.00 0.00 -
P/RPS 1.73 0.41 0.55 0.90 0.00 0.00 0.00 -
P/EPS 36.36 5.31 7.08 11.22 0.00 0.00 0.00 -
EY 2.75 18.84 14.12 8.91 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 0.83 0.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 20/11/06 04/09/06 27/04/06 - - -
Price 0.52 0.57 0.49 0.50 0.00 0.00 0.00 -
P/RPS 1.60 0.48 0.54 0.82 0.00 0.00 0.00 -
P/EPS 33.77 6.18 6.94 10.20 0.00 0.00 0.00 -
EY 2.96 16.19 14.41 9.80 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 0.82 0.86 0.00 0.00 0.00 -

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