[UTUSAN] QoQ Quarter Result on 30-Sep-2002 [#3]

Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -73.21%
YoY- 158.61%
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 83,396 83,006 86,525 87,133 87,255 75,009 86,325 -2.28%
PBT -593 2,555 4,984 3,731 4,273 1,652 -23,320 -91.41%
Tax 81 -860 317 -3,057 -1,757 -588 23,320 -97.73%
NP -512 1,695 5,301 674 2,516 1,064 0 -
-
NP to SH -512 1,695 5,301 674 2,516 1,064 -21,247 -91.71%
-
Tax Rate - 33.66% -6.36% 81.94% 41.12% 35.59% - -
Total Cost 83,908 81,311 81,224 86,459 84,739 73,945 86,325 -1.88%
-
Net Worth 120,242 121,513 77,373 117,756 113,800 110,255 106,002 8.79%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,934 - - - - -
Div Payout % - - 36.49% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 120,242 121,513 77,373 117,756 113,800 110,255 106,002 8.79%
NOSH 77,575 77,397 77,373 77,471 77,415 77,101 77,374 0.17%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -0.61% 2.04% 6.13% 0.77% 2.88% 1.42% 0.00% -
ROE -0.43% 1.39% 6.85% 0.57% 2.21% 0.97% -20.04% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 107.50 107.25 111.83 112.47 112.71 97.29 111.57 -2.45%
EPS -0.66 2.19 7.00 0.87 3.25 1.38 -27.46 -91.72%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.57 1.00 1.52 1.47 1.43 1.37 8.60%
Adjusted Per Share Value based on latest NOSH - 77,471
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 75.31 74.96 78.14 78.69 78.80 67.74 77.96 -2.28%
EPS -0.46 1.53 4.79 0.61 2.27 0.96 -19.19 -91.74%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 0.00 -
NAPS 1.0859 1.0973 0.6987 1.0634 1.0277 0.9957 0.9573 8.79%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.26 1.05 1.20 1.23 1.55 1.68 1.70 -
P/RPS 2.10 0.98 1.07 1.09 1.38 1.73 1.52 24.11%
P/EPS -342.42 47.95 17.52 141.38 47.69 121.74 -6.19 1362.52%
EY -0.29 2.09 5.71 0.71 2.10 0.82 -16.15 -93.19%
DY 0.00 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.67 1.20 0.81 1.05 1.17 1.24 11.53%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 12/08/03 08/05/03 26/02/03 26/11/02 22/08/02 08/05/02 19/02/02 -
Price 2.09 1.11 1.09 1.21 1.44 1.72 1.77 -
P/RPS 1.94 1.03 0.97 1.08 1.28 1.77 1.59 14.22%
P/EPS -316.67 50.68 15.91 139.08 44.31 124.64 -6.45 1250.39%
EY -0.32 1.97 6.29 0.72 2.26 0.80 -15.51 -92.53%
DY 0.00 0.00 2.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.71 1.09 0.80 0.98 1.20 1.29 3.08%

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