[UNICO] QoQ Quarter Result on 30-Jun-2001 [#1]

Announcement Date
20-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- 223.04%
YoY- 183.57%
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 31,392 27,797 19,861 19,997 18,740 17,803 21,610 28.29%
PBT 8,710 6,924 3,208 2,030 418 3,580 3,706 76.86%
Tax -3,533 -1,817 -943 -615 -418 -2,027 -1,242 100.88%
NP 5,177 5,107 2,265 1,415 0 1,553 2,464 64.11%
-
NP to SH 5,177 5,107 2,265 1,415 -1,150 1,553 2,464 64.11%
-
Tax Rate 40.56% 26.24% 29.40% 30.30% 100.00% 56.62% 33.51% -
Total Cost 26,215 22,690 17,596 18,582 18,740 16,250 19,146 23.32%
-
Net Worth 312,000 309,180 310,746 306,354 287,300 317,471 276,800 8.31%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 8,283 8,281 - - 5,199 8,246 - -
Div Payout % 160.00% 162.16% - - 0.00% 530.97% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 312,000 309,180 310,746 306,354 287,300 317,471 276,800 8.31%
NOSH 138,053 138,027 138,109 137,378 129,999 137,433 138,400 -0.16%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 16.49% 18.37% 11.40% 7.08% 0.00% 8.72% 11.40% -
ROE 1.66% 1.65% 0.73% 0.46% -0.40% 0.49% 0.89% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 22.74 20.14 14.38 14.56 14.42 12.95 15.61 28.53%
EPS 3.75 3.70 1.64 1.03 -0.83 1.13 1.79 63.80%
DPS 6.00 6.00 0.00 0.00 4.00 6.00 0.00 -
NAPS 2.26 2.24 2.25 2.23 2.21 2.31 2.00 8.49%
Adjusted Per Share Value based on latest NOSH - 137,378
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 3.70 3.28 2.34 2.36 2.21 2.10 2.55 28.19%
EPS 0.61 0.60 0.27 0.17 -0.14 0.18 0.29 64.24%
DPS 0.98 0.98 0.00 0.00 0.61 0.97 0.00 -
NAPS 0.3678 0.3645 0.3663 0.3611 0.3387 0.3742 0.3263 8.31%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.38 0.37 0.35 0.32 0.29 0.32 0.31 -
P/RPS 1.67 1.84 2.43 2.20 2.01 2.47 1.99 -11.03%
P/EPS 10.13 10.00 21.34 31.07 -32.78 28.32 17.41 -30.32%
EY 9.87 10.00 4.69 3.22 -3.05 3.53 5.74 43.57%
DY 15.79 16.22 0.00 0.00 13.79 18.75 0.00 -
P/NAPS 0.17 0.17 0.16 0.14 0.13 0.14 0.16 4.12%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 30/05/02 30/01/02 08/11/01 20/09/01 30/05/01 02/04/01 16/11/00 -
Price 0.36 0.37 0.34 0.35 0.32 0.28 0.31 -
P/RPS 1.58 1.84 2.36 2.40 2.22 2.16 1.99 -14.26%
P/EPS 9.60 10.00 20.73 33.98 -36.17 24.78 17.41 -32.78%
EY 10.42 10.00 4.82 2.94 -2.76 4.04 5.74 48.86%
DY 16.67 16.22 0.00 0.00 12.50 21.43 0.00 -
P/NAPS 0.16 0.17 0.15 0.16 0.14 0.12 0.16 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