[UMLAND] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6997.79%
YoY- -60.14%
Quarter Report
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 117,010 156,846 140,259 101,948 63,064 235,138 139,951 -2.93%
PBT 17,631 35,217 21,681 16,505 -5,720 46,251 14,328 3.51%
Tax -6,427 -7,954 -6,919 -1,484 989 -9,887 -3,057 13.17%
NP 11,204 27,263 14,762 15,021 -4,731 36,364 11,271 -0.09%
-
NP to SH 9,653 24,219 12,835 12,568 -4,728 29,407 7,464 4.37%
-
Tax Rate 36.45% 22.59% 31.91% 8.99% - 21.38% 21.34% -
Total Cost 105,806 129,583 125,497 86,927 67,795 198,774 128,680 -3.20%
-
Net Worth 911,001 890,120 861,296 820,176 815,338 787,014 744,081 3.42%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 6,030 - - - -
Div Payout % - - - 47.98% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 911,001 890,120 861,296 820,176 815,338 787,014 744,081 3.42%
NOSH 301,656 241,225 241,259 241,228 241,224 235,633 231,801 4.48%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.58% 17.38% 10.52% 14.73% -7.50% 15.46% 8.05% -
ROE 1.06% 2.72% 1.49% 1.53% -0.58% 3.74% 1.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 38.79 65.02 58.14 42.26 26.14 99.79 60.38 -7.10%
EPS 3.20 10.04 5.32 5.21 -1.96 12.48 3.22 -0.10%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 3.02 3.69 3.57 3.40 3.38 3.34 3.21 -1.01%
Adjusted Per Share Value based on latest NOSH - 301,170
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 38.85 52.08 46.57 33.85 20.94 78.07 46.47 -2.93%
EPS 3.21 8.04 4.26 4.17 -1.57 9.76 2.48 4.38%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 3.0249 2.9555 2.8598 2.7233 2.7072 2.6132 2.4706 3.42%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.18 1.95 1.18 1.02 0.99 2.38 1.01 -
P/RPS 5.62 3.00 2.03 2.41 3.79 2.39 1.67 22.39%
P/EPS 68.13 19.42 22.18 19.58 -50.51 19.07 31.37 13.78%
EY 1.47 5.15 4.51 5.11 -1.98 5.24 3.19 -12.10%
DY 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
P/NAPS 0.72 0.53 0.33 0.30 0.29 0.71 0.31 15.06%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 25/08/10 26/08/09 28/08/08 29/08/07 16/08/06 -
Price 2.49 1.35 1.23 1.10 0.94 1.99 0.98 -
P/RPS 6.42 2.08 2.12 2.60 3.60 1.99 1.62 25.77%
P/EPS 77.81 13.45 23.12 21.11 -47.96 15.95 30.43 16.92%
EY 1.29 7.44 4.33 4.74 -2.09 6.27 3.29 -14.43%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.82 0.37 0.34 0.32 0.28 0.60 0.31 17.58%

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