[UNICO] YoY Annualized Quarter Result on 30-Jun-2002 [#1]

Announcement Date
05-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 46.92%
YoY- 262.47%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 154,612 165,872 151,952 130,144 79,988 72,516 0 -100.00%
PBT 17,268 32,452 42,916 28,492 8,120 4,536 0 -100.00%
Tax -4,488 -9,088 -12,016 -7,976 -2,460 -2,540 0 -100.00%
NP 12,780 23,364 30,900 20,516 5,660 1,996 0 -100.00%
-
NP to SH 12,780 23,364 30,900 20,516 5,660 1,996 0 -100.00%
-
Tax Rate 25.99% 28.00% 28.00% 27.99% 30.30% 56.00% - -
Total Cost 141,832 142,508 121,052 109,628 74,328 70,520 0 -100.00%
-
Net Worth 371,310 217,100 328,864 317,115 306,354 277,187 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 371,310 217,100 328,864 317,115 306,354 277,187 0 -100.00%
NOSH 863,513 220,800 220,714 137,876 137,378 138,593 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 8.27% 14.09% 20.34% 15.76% 7.08% 2.75% 0.00% -
ROE 3.44% 10.76% 9.40% 6.47% 1.85% 0.72% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 17.90 76.40 68.85 94.39 58.22 52.32 0.00 -100.00%
EPS 1.48 2.68 14.00 14.88 4.12 1.88 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 1.00 1.49 2.30 2.23 2.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 137,876
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 18.23 19.55 17.91 15.34 9.43 8.55 0.00 -100.00%
EPS 1.51 2.75 3.64 2.42 0.67 0.24 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4377 0.2559 0.3877 0.3738 0.3611 0.3267 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.47 1.80 0.34 0.37 0.32 0.35 0.00 -
P/RPS 2.62 2.36 0.49 0.39 0.55 0.67 0.00 -100.00%
P/EPS 31.76 16.73 2.43 2.49 7.77 24.30 0.00 -100.00%
EY 3.15 5.98 41.18 40.22 12.88 4.11 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.80 0.23 0.16 0.14 0.18 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 18/08/04 31/07/03 05/08/02 20/09/01 30/08/00 - -
Price 0.45 0.46 0.35 0.41 0.35 0.34 0.00 -
P/RPS 2.51 0.60 0.51 0.43 0.60 0.65 0.00 -100.00%
P/EPS 30.41 4.27 2.50 2.76 8.50 23.61 0.00 -100.00%
EY 3.29 23.40 40.00 36.29 11.77 4.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.46 0.23 0.18 0.16 0.17 0.00 -100.00%

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