[UMLAND] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 11.27%
YoY- 2.08%
Quarter Report
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 31/07/99 CAGR
Revenue 214,805 164,845 108,788 135,823 150,521 0 114,737 -0.66%
PBT 36,859 35,018 23,655 18,067 14,585 0 35,029 -0.05%
Tax -3,131 -14,453 -9,454 -7,855 -4,581 0 -3,621 0.15%
NP 33,728 20,565 14,201 10,212 10,004 0 31,408 -0.07%
-
NP to SH 29,211 20,565 14,201 10,212 10,004 0 31,408 0.07%
-
Tax Rate 8.49% 41.27% 39.97% 43.48% 31.41% - 10.34% -
Total Cost 181,077 144,280 94,587 125,611 140,517 0 83,329 -0.82%
-
Net Worth 746,911 733,469 718,158 712,900 729,458 0 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 31/07/99 CAGR
Div 17,397 17,408 11,583 11,573 - - - -100.00%
Div Payout % 59.56% 84.65% 81.57% 113.33% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 31/07/99 CAGR
Net Worth 746,911 733,469 718,158 712,900 729,458 0 0 -100.00%
NOSH 231,960 232,110 231,663 231,461 231,574 229,366 231,451 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 31/07/99 CAGR
NP Margin 15.70% 12.48% 13.05% 7.52% 6.65% 0.00% 27.37% -
ROE 3.91% 2.80% 1.98% 1.43% 1.37% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 31/07/99 CAGR
RPS 92.60 71.02 46.96 58.68 65.00 0.00 49.57 -0.66%
EPS 12.59 8.86 6.13 4.41 4.32 0.00 13.57 0.08%
DPS 7.50 7.50 5.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 3.22 3.16 3.10 3.08 3.15 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 229,772
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 31/07/99 CAGR
RPS 71.32 54.73 36.12 45.10 49.98 0.00 38.10 -0.66%
EPS 9.70 6.83 4.72 3.39 3.32 0.00 10.43 0.07%
DPS 5.78 5.78 3.85 3.84 0.00 0.00 0.00 -100.00%
NAPS 2.48 2.4354 2.3846 2.3671 2.4221 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 31/07/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - - -
Price 0.76 0.80 1.02 0.96 1.44 0.00 0.00 -
P/RPS 0.82 1.13 2.17 1.64 2.22 0.00 0.00 -100.00%
P/EPS 6.04 9.03 16.64 21.76 33.33 0.00 0.00 -100.00%
EY 16.57 11.08 6.01 4.60 3.00 0.00 0.00 -100.00%
DY 9.87 9.38 4.90 5.21 0.00 0.00 0.00 -100.00%
P/NAPS 0.24 0.25 0.33 0.31 0.46 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/06/99 31/07/99 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 - 18/10/99 -
Price 0.77 0.80 1.05 0.94 1.44 0.00 0.00 -
P/RPS 0.83 1.13 2.24 1.60 2.22 0.00 0.00 -100.00%
P/EPS 6.11 9.03 17.13 21.31 33.33 0.00 0.00 -100.00%
EY 16.35 11.08 5.84 4.69 3.00 0.00 0.00 -100.00%
DY 9.74 9.38 4.76 5.32 0.00 0.00 0.00 -100.00%
P/NAPS 0.24 0.25 0.34 0.31 0.46 0.00 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