[UMSNGB] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -39.56%
YoY- -46.54%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 26,998 22,389 29,117 26,557 24,907 25,957 21,536 16.27%
PBT 2,386 673 -537 1,137 2,146 1,653 2,344 1.19%
Tax -626 -136 75 -179 -561 -421 -657 -3.17%
NP 1,760 537 -462 958 1,585 1,232 1,687 2.86%
-
NP to SH 1,760 537 -462 958 1,585 1,232 1,687 2.86%
-
Tax Rate 26.24% 20.21% - 15.74% 26.14% 25.47% 28.03% -
Total Cost 25,238 21,852 29,579 25,599 23,322 24,725 19,849 17.38%
-
Net Worth 50,399 48,891 48,589 49,496 48,830 50,400 49,570 1.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 50,399 48,891 48,589 49,496 48,830 50,400 49,570 1.11%
NOSH 79,999 80,149 79,655 79,833 80,050 80,000 79,952 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.52% 2.40% -1.59% 3.61% 6.36% 4.75% 7.83% -
ROE 3.49% 1.10% -0.95% 1.94% 3.25% 2.44% 3.40% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 33.75 27.93 36.55 33.27 31.11 32.45 26.94 16.22%
EPS 2.20 0.67 -0.58 1.20 1.98 1.54 2.11 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.61 0.61 0.62 0.61 0.63 0.62 1.07%
Adjusted Per Share Value based on latest NOSH - 79,833
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 33.75 27.99 36.40 33.20 31.13 32.45 26.92 16.28%
EPS 2.20 0.67 -0.58 1.20 1.98 1.54 2.11 2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.6111 0.6074 0.6187 0.6104 0.63 0.6196 1.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.47 0.52 0.50 0.50 0.52 0.56 0.49 -
P/RPS 1.39 1.86 1.37 1.50 1.67 1.73 1.82 -16.46%
P/EPS 21.36 77.61 -86.21 41.67 26.26 36.36 23.22 -5.41%
EY 4.68 1.29 -1.16 2.40 3.81 2.75 4.31 5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.85 0.82 0.81 0.85 0.89 0.79 -3.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 22/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.39 0.49 0.54 0.49 0.55 0.52 0.57 -
P/RPS 1.16 1.75 1.48 1.47 1.77 1.60 2.12 -33.12%
P/EPS 17.73 73.13 -93.10 40.83 27.78 33.77 27.01 -24.48%
EY 5.64 1.37 -1.07 2.45 3.60 2.96 3.70 32.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.80 0.89 0.79 0.90 0.83 0.92 -23.15%

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