[UMLAND] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -79.2%
YoY- -24.43%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 22,065 100,993 64,817 45,625 42,766 30,410 34,468 -7.15%
PBT -4,175 12,915 7,971 7,150 9,298 6,096 5,451 -
Tax 322 -3,715 -2,295 -2,872 -3,637 -2,773 -1,157 -
NP -3,853 9,200 5,676 4,278 5,661 3,323 4,294 -
-
NP to SH -3,958 5,895 3,931 4,278 5,661 3,323 4,294 -
-
Tax Rate - 28.77% 28.79% 40.17% 39.12% 45.49% 21.23% -
Total Cost 25,918 91,793 59,141 41,347 37,105 27,087 30,174 -2.49%
-
Net Worth 830,214 772,848 814,112 739,349 726,185 736,637 726,498 2.24%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 830,214 772,848 814,112 739,349 726,185 736,637 726,498 2.24%
NOSH 241,341 232,086 232,603 232,499 232,008 232,377 232,108 0.65%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -17.46% 9.11% 8.76% 9.38% 13.24% 10.93% 12.46% -
ROE -0.48% 0.76% 0.48% 0.58% 0.78% 0.45% 0.59% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 9.14 43.52 27.87 19.62 18.43 13.09 14.85 -7.76%
EPS -1.64 2.54 1.69 1.84 2.44 1.43 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.44 3.33 3.50 3.18 3.13 3.17 3.13 1.58%
Adjusted Per Share Value based on latest NOSH - 232,499
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 7.33 33.53 21.52 15.15 14.20 10.10 11.44 -7.14%
EPS -1.31 1.96 1.31 1.42 1.88 1.10 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7566 2.5661 2.7032 2.4549 2.4112 2.4459 2.4122 2.24%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.16 1.70 0.78 0.80 1.00 0.69 1.44 -
P/RPS 12.69 3.91 2.80 4.08 5.43 5.27 9.70 4.57%
P/EPS -70.73 66.93 46.15 43.48 40.98 48.25 77.84 -
EY -1.41 1.49 2.17 2.30 2.44 2.07 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.22 0.25 0.32 0.22 0.46 -4.90%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 24/05/07 25/05/06 30/05/05 28/05/04 29/05/03 31/05/02 -
Price 1.08 1.94 0.98 0.77 0.90 0.80 1.24 -
P/RPS 11.81 4.46 3.52 3.92 4.88 6.11 8.35 5.94%
P/EPS -65.85 76.38 57.99 41.85 36.89 55.94 67.03 -
EY -1.52 1.31 1.72 2.39 2.71 1.79 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.58 0.28 0.24 0.29 0.25 0.40 -4.15%

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