[UMLAND] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 137.92%
YoY- 42.82%
Quarter Report
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 103,608 134,145 100,993 163,134 113,492 75,134 64,817 36.67%
PBT 16,355 33,336 12,915 35,992 17,143 6,357 7,971 61.39%
Tax -3,236 -6,172 -3,715 -3,387 -4,442 -762 -2,295 25.71%
NP 13,119 27,164 9,200 32,605 12,701 5,595 5,676 74.72%
-
NP to SH 8,402 23,512 5,895 23,012 9,672 3,533 3,931 65.85%
-
Tax Rate 19.79% 18.51% 28.77% 9.41% 25.91% 11.99% 28.79% -
Total Cost 90,489 106,981 91,793 130,529 100,791 69,539 59,141 32.74%
-
Net Worth 806,495 797,259 772,848 772,479 749,174 746,113 814,112 -0.62%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,018 - - 15,078 5,798 - - -
Div Payout % 71.63% - - 65.52% 59.95% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 806,495 797,259 772,848 772,479 749,174 746,113 814,112 -0.62%
NOSH 240,744 238,700 232,086 231,975 231,942 232,434 232,603 2.31%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.66% 20.25% 9.11% 19.99% 11.19% 7.45% 8.76% -
ROE 1.04% 2.95% 0.76% 2.98% 1.29% 0.47% 0.48% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.04 56.20 43.52 70.32 48.93 32.32 27.87 33.56%
EPS 3.49 9.85 2.54 9.92 4.17 1.52 1.69 62.09%
DPS 2.50 0.00 0.00 6.50 2.50 0.00 0.00 -
NAPS 3.35 3.34 3.33 3.33 3.23 3.21 3.50 -2.87%
Adjusted Per Share Value based on latest NOSH - 231,975
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.40 44.54 33.53 54.17 37.68 24.95 21.52 36.67%
EPS 2.79 7.81 1.96 7.64 3.21 1.17 1.31 65.45%
DPS 2.00 0.00 0.00 5.01 1.93 0.00 0.00 -
NAPS 2.6779 2.6472 2.5661 2.5649 2.4875 2.4774 2.7032 -0.62%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.92 2.38 1.70 1.02 0.96 1.01 0.78 -
P/RPS 4.46 4.24 3.91 1.45 1.96 3.12 2.80 36.35%
P/EPS 55.01 24.16 66.93 10.28 23.02 66.45 46.15 12.40%
EY 1.82 4.14 1.49 9.73 4.34 1.50 2.17 -11.05%
DY 1.30 0.00 0.00 6.37 2.60 0.00 0.00 -
P/NAPS 0.57 0.71 0.51 0.31 0.30 0.31 0.22 88.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 24/05/07 27/02/07 30/11/06 16/08/06 25/05/06 -
Price 1.78 1.99 1.94 1.44 1.00 0.98 0.98 -
P/RPS 4.14 3.54 4.46 2.05 2.04 3.03 3.52 11.41%
P/EPS 51.00 20.20 76.38 14.52 23.98 64.47 57.99 -8.19%
EY 1.96 4.95 1.31 6.89 4.17 1.55 1.72 9.08%
DY 1.40 0.00 0.00 4.51 2.50 0.00 0.00 -
P/NAPS 0.53 0.60 0.58 0.43 0.31 0.31 0.28 52.95%

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