[UMSNGB] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 128.9%
YoY- -20.74%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 22,389 106,544 77,421 50,864 25,957 90,719 69,183 -52.83%
PBT 673 4,421 4,941 3,803 1,653 9,208 6,864 -78.70%
Tax -136 -1,157 -1,162 -983 -421 -2,171 -1,514 -79.91%
NP 537 3,264 3,779 2,820 1,232 7,037 5,350 -78.37%
-
NP to SH 537 3,264 3,779 2,820 1,232 7,037 5,350 -78.37%
-
Tax Rate 20.21% 26.17% 23.52% 25.85% 25.47% 23.58% 22.06% -
Total Cost 21,852 103,280 73,642 48,044 24,725 83,682 63,833 -51.03%
-
Net Worth 48,891 48,755 49,639 48,886 50,400 47,269 45,467 4.95%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,635 - - - - - -
Div Payout % - 142.03% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 48,891 48,755 49,639 48,886 50,400 47,269 45,467 4.95%
NOSH 80,149 79,927 80,063 80,142 80,000 76,240 75,779 3.80%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.40% 3.06% 4.88% 5.54% 4.75% 7.76% 7.73% -
ROE 1.10% 6.69% 7.61% 5.77% 2.44% 14.89% 11.77% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 27.93 133.30 96.70 63.47 32.45 118.99 91.30 -54.56%
EPS 0.67 4.08 4.72 3.52 1.54 9.23 7.06 -79.16%
DPS 0.00 5.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.62 0.61 0.63 0.62 0.60 1.10%
Adjusted Per Share Value based on latest NOSH - 80,050
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 27.99 133.18 96.78 63.58 32.45 113.40 86.48 -52.82%
EPS 0.67 4.08 4.72 3.53 1.54 8.80 6.69 -78.40%
DPS 0.00 5.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6111 0.6094 0.6205 0.6111 0.63 0.5909 0.5683 4.95%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.52 0.50 0.50 0.52 0.56 0.49 0.50 -
P/RPS 1.86 0.38 0.52 0.82 1.73 0.41 0.55 125.13%
P/EPS 77.61 12.24 10.59 14.78 36.36 5.31 7.08 392.74%
EY 1.29 8.17 9.44 6.77 2.75 18.84 14.12 -79.68%
DY 0.00 11.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 0.81 0.85 0.89 0.79 0.83 1.59%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 20/11/06 -
Price 0.49 0.54 0.49 0.55 0.52 0.57 0.49 -
P/RPS 1.75 0.41 0.51 0.87 1.60 0.48 0.54 118.83%
P/EPS 73.13 13.22 10.38 15.63 33.77 6.18 6.94 379.95%
EY 1.37 7.56 9.63 6.40 2.96 16.19 14.41 -79.13%
DY 0.00 10.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.79 0.90 0.83 0.92 0.82 -1.63%

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