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

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -5.86%
YoY--%
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 26,557 24,907 25,957 21,536 24,713 21,536 22,934 10.26%
PBT 1,137 2,146 1,653 2,344 2,239 2,211 2,414 -39.43%
Tax -179 -561 -421 -657 -447 -466 -601 -55.36%
NP 958 1,585 1,232 1,687 1,792 1,745 1,813 -34.61%
-
NP to SH 958 1,585 1,232 1,687 1,792 1,745 1,813 -34.61%
-
Tax Rate 15.74% 26.14% 25.47% 28.03% 19.96% 21.08% 24.90% -
Total Cost 25,599 23,322 24,725 19,849 22,921 19,791 21,121 13.66%
-
Net Worth 49,496 48,830 50,400 49,570 48,000 44,982 36,126 23.33%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 49,496 48,830 50,400 49,570 48,000 44,982 36,126 23.33%
NOSH 79,833 80,050 80,000 79,952 79,999 77,555 66,900 12.49%
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 3.61% 6.36% 4.75% 7.83% 7.25% 8.10% 7.91% -
ROE 1.94% 3.25% 2.44% 3.40% 3.73% 3.88% 5.02% -
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 33.27 31.11 32.45 26.94 30.89 27.77 34.28 -1.97%
EPS 1.20 1.98 1.54 2.11 2.24 2.25 2.71 -41.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.63 0.62 0.60 0.58 0.54 9.63%
Adjusted Per Share Value based on latest NOSH - 79,952
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.20 31.13 32.45 26.92 30.89 26.92 28.67 10.26%
EPS 1.20 1.98 1.54 2.11 2.24 2.18 2.27 -34.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6187 0.6104 0.63 0.6196 0.60 0.5623 0.4516 23.32%
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 - -
Price 0.50 0.52 0.56 0.49 0.50 0.55 0.00 -
P/RPS 1.50 1.67 1.73 1.82 1.62 1.98 0.00 -
P/EPS 41.67 26.26 36.36 23.22 22.32 24.44 0.00 -
EY 2.40 3.81 2.75 4.31 4.48 4.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.89 0.79 0.83 0.95 0.00 -
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 30/11/07 30/08/07 31/05/07 28/02/07 20/11/06 04/09/06 27/04/06 -
Price 0.49 0.55 0.52 0.57 0.49 0.50 0.00 -
P/RPS 1.47 1.77 1.60 2.12 1.59 1.80 0.00 -
P/EPS 40.83 27.78 33.77 27.01 21.88 22.22 0.00 -
EY 2.45 3.60 2.96 3.70 4.57 4.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.90 0.83 0.92 0.82 0.86 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