[UMLAND] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -19.45%
YoY- -116.08%
Quarter Report
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 156,846 140,259 101,948 63,064 235,138 139,951 81,789 11.45%
PBT 35,217 21,681 16,505 -5,720 46,251 14,328 8,204 27.46%
Tax -7,954 -6,919 -1,484 989 -9,887 -3,057 -2,852 18.63%
NP 27,263 14,762 15,021 -4,731 36,364 11,271 5,352 31.15%
-
NP to SH 24,219 12,835 12,568 -4,728 29,407 7,464 5,253 28.99%
-
Tax Rate 22.59% 31.91% 8.99% - 21.38% 21.34% 34.76% -
Total Cost 129,583 125,497 86,927 67,795 198,774 128,680 76,437 9.19%
-
Net Worth 890,120 861,296 820,176 815,338 787,014 744,081 727,517 3.41%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 6,030 - - - - -
Div Payout % - - 47.98% - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 890,120 861,296 820,176 815,338 787,014 744,081 727,517 3.41%
NOSH 241,225 241,259 241,228 241,224 235,633 231,801 232,433 0.62%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 17.38% 10.52% 14.73% -7.50% 15.46% 8.05% 6.54% -
ROE 2.72% 1.49% 1.53% -0.58% 3.74% 1.00% 0.72% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 65.02 58.14 42.26 26.14 99.79 60.38 35.19 10.76%
EPS 10.04 5.32 5.21 -1.96 12.48 3.22 2.26 28.20%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.57 3.40 3.38 3.34 3.21 3.13 2.77%
Adjusted Per Share Value based on latest NOSH - 240,625
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 52.08 46.57 33.85 20.94 78.07 46.47 27.16 11.45%
EPS 8.04 4.26 4.17 -1.57 9.76 2.48 1.74 29.04%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.9555 2.8598 2.7233 2.7072 2.6132 2.4706 2.4156 3.41%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.95 1.18 1.02 0.99 2.38 1.01 0.81 -
P/RPS 3.00 2.03 2.41 3.79 2.39 1.67 2.30 4.52%
P/EPS 19.42 22.18 19.58 -50.51 19.07 31.37 35.84 -9.70%
EY 5.15 4.51 5.11 -1.98 5.24 3.19 2.79 10.75%
DY 0.00 0.00 2.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.30 0.29 0.71 0.31 0.26 12.59%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 26/08/09 28/08/08 29/08/07 16/08/06 24/08/05 -
Price 1.35 1.23 1.10 0.94 1.99 0.98 0.83 -
P/RPS 2.08 2.12 2.60 3.60 1.99 1.62 2.36 -2.08%
P/EPS 13.45 23.12 21.11 -47.96 15.95 30.43 36.73 -15.41%
EY 7.44 4.33 4.74 -2.09 6.27 3.29 2.72 18.24%
DY 0.00 0.00 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.32 0.28 0.60 0.31 0.27 5.38%

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