[UMLAND] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 92.41%
YoY- 21.89%
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/04/00 CAGR
Revenue 139,189 125,807 83,380 109,315 103,215 93,276 56,574 18.06%
PBT 21,384 29,624 14,897 14,406 11,964 10,697 6,061 26.17%
Tax -5,702 -10,633 -7,228 -5,228 -4,434 -6,993 -3,907 7.22%
NP 15,682 18,991 7,669 9,178 7,530 3,704 2,154 44.21%
-
NP to SH 13,098 18,991 7,669 9,178 7,530 3,704 2,154 39.50%
-
Tax Rate 26.66% 35.89% 48.52% 36.29% 37.06% 65.37% 64.46% -
Total Cost 123,507 106,816 75,711 100,137 95,685 89,572 54,420 16.31%
-
Net Worth 730,242 733,637 732,146 729,696 739,098 738,485 741,161 -0.27%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/04/00 CAGR
Div 5,795 - - - - - - -
Div Payout % 44.25% - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/04/00 CAGR
Net Worth 730,242 733,637 732,146 729,696 739,098 738,485 741,161 -0.27%
NOSH 231,823 232,163 231,691 231,649 231,692 231,499 231,612 0.01%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/04/00 CAGR
NP Margin 11.27% 15.10% 9.20% 8.40% 7.30% 3.97% 3.81% -
ROE 1.79% 2.59% 1.05% 1.26% 1.02% 0.50% 0.29% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/04/00 CAGR
RPS 60.04 54.19 35.99 47.19 44.55 40.29 24.43 18.03%
EPS 5.65 8.18 3.31 3.96 3.25 1.60 0.93 39.48%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.15 3.16 3.16 3.15 3.19 3.19 3.20 -0.29%
Adjusted Per Share Value based on latest NOSH - 231,755
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/04/00 CAGR
RPS 46.22 41.77 27.69 36.30 34.27 30.97 18.78 18.06%
EPS 4.35 6.31 2.55 3.05 2.50 1.23 0.72 39.33%
DPS 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4247 2.436 2.431 2.4229 2.4541 2.452 2.4609 -0.27%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/04/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 28/04/00 -
Price 0.79 0.87 0.99 1.10 1.44 2.75 2.96 -
P/RPS 1.32 1.61 2.75 2.33 3.23 0.00 12.12 -33.56%
P/EPS 13.98 10.64 29.91 27.76 44.31 0.00 318.28 -43.80%
EY 7.15 9.40 3.34 3.60 2.26 0.00 0.31 78.39%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.31 0.35 0.45 0.92 0.93 -21.51%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/04/00 CAGR
Date 23/11/05 26/11/04 21/11/03 28/11/02 27/11/01 30/11/00 27/06/00 -
Price 0.78 0.86 1.18 0.83 1.44 2.24 2.96 -
P/RPS 1.30 1.59 3.28 1.76 3.23 0.00 12.12 -33.75%
P/EPS 13.81 10.51 35.65 20.95 44.31 0.00 318.28 -43.93%
EY 7.24 9.51 2.81 4.77 2.26 0.00 0.31 78.80%
DY 3.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.37 0.26 0.45 0.75 0.93 -21.51%

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