[UMLAND] QoQ Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -76.34%
YoY- -58.21%
Quarter Report
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 19,576 33,394 30,410 26,508 35,085 39,531 34,468 -31.39%
PBT 3,884 4,918 6,096 3,661 6,568 2,332 5,451 -20.20%
Tax -2,327 -2,128 -2,773 -2,627 -2,197 -1,856 -1,157 59.26%
NP 1,557 2,790 3,323 1,034 4,371 476 4,294 -49.11%
-
NP to SH 1,557 2,790 3,323 1,034 4,371 476 4,294 -49.11%
-
Tax Rate 59.91% 43.27% 45.49% 71.76% 33.45% 79.59% 21.23% -
Total Cost 18,019 30,604 27,087 25,474 30,714 39,055 30,174 -29.06%
-
Net Worth 734,346 726,322 736,637 726,081 730,029 718,533 726,498 0.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 11,488 - - - -
Div Payout % - - - 1,111.09% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 734,346 726,322 736,637 726,081 730,029 718,533 726,498 0.71%
NOSH 232,388 230,578 232,377 229,772 231,755 226,666 232,108 0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.95% 8.35% 10.93% 3.90% 12.46% 1.20% 12.46% -
ROE 0.21% 0.38% 0.45% 0.14% 0.60% 0.07% 0.59% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.42 14.48 13.09 11.54 15.14 17.44 14.85 -31.47%
EPS 0.67 1.21 1.43 0.45 1.89 0.21 1.85 -49.16%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 3.16 3.15 3.17 3.16 3.15 3.17 3.13 0.63%
Adjusted Per Share Value based on latest NOSH - 229,772
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.50 11.09 10.10 8.80 11.65 13.13 11.44 -31.37%
EPS 0.52 0.93 1.10 0.34 1.45 0.16 1.43 -49.02%
DPS 0.00 0.00 0.00 3.81 0.00 0.00 0.00 -
NAPS 2.4383 2.4117 2.4459 2.4109 2.424 2.3858 2.4122 0.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.99 0.85 0.69 0.96 1.10 1.15 1.44 -
P/RPS 11.75 5.87 5.27 8.32 7.27 6.59 9.70 13.62%
P/EPS 147.76 70.25 48.25 213.33 58.32 547.62 77.84 53.24%
EY 0.68 1.42 2.07 0.47 1.71 0.18 1.28 -34.38%
DY 0.00 0.00 0.00 5.21 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.22 0.30 0.35 0.36 0.46 -23.11%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 29/05/03 28/02/03 28/11/02 29/08/02 31/05/02 -
Price 1.18 1.04 0.80 0.94 0.83 1.18 1.24 -
P/RPS 14.01 7.18 6.11 8.15 5.48 6.77 8.35 41.15%
P/EPS 176.12 85.95 55.94 208.88 44.01 561.90 67.03 90.29%
EY 0.57 1.16 1.79 0.48 2.27 0.18 1.49 -47.27%
DY 0.00 0.00 0.00 5.32 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.25 0.30 0.26 0.37 0.40 -5.06%

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