[UMLAND] YoY Cumulative Quarter Result on 30-Jun-2001 [#2]

Announcement Date
28-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 187.24%
YoY- 167.27%
View:
Show?
Cumulative Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 31/01/00 CAGR
Revenue 83,754 63,804 73,999 70,274 70,700 31,973 24.36%
PBT 17,749 11,013 7,783 8,461 7,146 2,185 60.68%
Tax -6,883 -4,901 -3,013 -3,463 -5,276 -1,475 41.73%
NP 10,866 6,112 4,770 4,998 1,870 710 85.46%
-
NP to SH 10,866 6,112 4,770 4,998 1,870 710 85.46%
-
Tax Rate 38.78% 44.50% 38.71% 40.93% 73.83% 67.51% -
Total Cost 72,888 57,692 69,229 65,276 68,830 31,263 21.12%
-
Net Worth 724,399 729,272 734,024 735,816 734,148 730,612 -0.19%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 31/01/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 31/01/00 CAGR
Net Worth 724,399 729,272 734,024 735,816 734,148 730,612 -0.19%
NOSH 232,179 231,515 231,553 231,388 230,864 229,032 0.30%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 31/01/00 CAGR
NP Margin 12.97% 9.58% 6.45% 7.11% 2.64% 2.22% -
ROE 1.50% 0.84% 0.65% 0.68% 0.25% 0.10% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 31/01/00 CAGR
RPS 36.07 27.56 31.96 30.37 30.62 13.96 23.97%
EPS 4.68 2.64 2.06 2.16 0.81 0.31 84.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.12 3.15 3.17 3.18 3.18 3.19 -0.50%
Adjusted Per Share Value based on latest NOSH - 231,063
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 31/01/00 CAGR
RPS 27.81 21.19 24.57 23.33 23.48 10.62 24.35%
EPS 3.61 2.03 1.58 1.66 0.62 0.24 84.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4053 2.4215 2.4372 2.4432 2.4376 2.4259 -0.19%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 31/01/00 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 31/01/00 -
Price 0.91 0.85 1.15 1.66 2.96 3.26 -
P/RPS 2.52 3.08 3.60 5.47 0.00 23.35 -39.59%
P/EPS 19.44 32.20 55.83 76.85 0.00 1,051.61 -59.48%
EY 5.14 3.11 1.79 1.30 0.00 0.10 144.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.36 0.52 0.99 1.02 -24.78%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 31/01/00 CAGR
Date 17/08/04 29/08/03 29/08/02 28/08/01 30/08/00 28/03/00 -
Price 0.87 1.04 1.18 1.62 2.80 3.10 -
P/RPS 2.41 3.77 3.69 5.33 0.00 22.21 -39.52%
P/EPS 18.59 39.39 57.28 75.00 0.00 1,000.00 -59.43%
EY 5.38 2.54 1.75 1.33 0.00 0.10 146.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.37 0.51 0.93 0.97 -24.52%

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