[UMLAND] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -60.14%
YoY- 70.36%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 100,993 64,817 45,625 42,766 30,410 34,468 27,336 24.32%
PBT 12,915 7,971 7,150 9,298 6,096 5,451 3,059 27.11%
Tax -3,715 -2,295 -2,872 -3,637 -2,773 -1,157 -1,319 18.82%
NP 9,200 5,676 4,278 5,661 3,323 4,294 1,740 31.97%
-
NP to SH 5,895 3,931 4,278 5,661 3,323 4,294 1,740 22.54%
-
Tax Rate 28.77% 28.79% 40.17% 39.12% 45.49% 21.23% 43.12% -
Total Cost 91,793 59,141 41,347 37,105 27,087 30,174 25,596 23.70%
-
Net Worth 772,848 814,112 739,349 726,185 736,637 726,498 733,120 0.88%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 772,848 814,112 739,349 726,185 736,637 726,498 733,120 0.88%
NOSH 232,086 232,603 232,499 232,008 232,377 232,108 232,000 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.11% 8.76% 9.38% 13.24% 10.93% 12.46% 6.37% -
ROE 0.76% 0.48% 0.58% 0.78% 0.45% 0.59% 0.24% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 43.52 27.87 19.62 18.43 13.09 14.85 11.78 24.32%
EPS 2.54 1.69 1.84 2.44 1.43 1.85 0.75 22.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.50 3.18 3.13 3.17 3.13 3.16 0.87%
Adjusted Per Share Value based on latest NOSH - 232,008
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 33.53 21.52 15.15 14.20 10.10 11.44 9.08 24.31%
EPS 1.96 1.31 1.42 1.88 1.10 1.43 0.58 22.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5661 2.7032 2.4549 2.4112 2.4459 2.4122 2.4342 0.88%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.70 0.78 0.80 1.00 0.69 1.44 1.95 -
P/RPS 3.91 2.80 4.08 5.43 5.27 9.70 16.55 -21.36%
P/EPS 66.93 46.15 43.48 40.98 48.25 77.84 260.00 -20.23%
EY 1.49 2.17 2.30 2.44 2.07 1.28 0.38 25.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.22 0.25 0.32 0.22 0.46 0.62 -3.20%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 25/05/06 30/05/05 28/05/04 29/05/03 31/05/02 29/05/01 -
Price 1.94 0.98 0.77 0.90 0.80 1.24 1.66 -
P/RPS 4.46 3.52 3.92 4.88 6.11 8.35 14.09 -17.43%
P/EPS 76.38 57.99 41.85 36.89 55.94 67.03 221.33 -16.24%
EY 1.31 1.72 2.39 2.71 1.79 1.49 0.45 19.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.28 0.24 0.29 0.25 0.40 0.53 1.51%

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