[UNICO] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -72.1%
YoY- 50.61%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 47,408 38,653 41,468 37,988 32,536 19,997 18,129 17.36%
PBT 7,983 4,317 8,113 10,729 7,123 2,030 1,134 38.41%
Tax -2,125 -1,122 -2,272 -3,004 -1,994 -615 -635 22.29%
NP 5,858 3,195 5,841 7,725 5,129 1,415 499 50.72%
-
NP to SH 5,858 3,195 5,841 7,725 5,129 1,415 499 50.72%
-
Tax Rate 26.62% 25.99% 28.00% 28.00% 27.99% 30.30% 56.00% -
Total Cost 41,550 35,458 35,627 30,263 27,407 18,582 17,630 15.35%
-
Net Worth 367,073 371,310 217,100 328,864 317,115 306,354 277,187 4.79%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 367,073 371,310 217,100 328,864 317,115 306,354 277,187 4.79%
NOSH 825,070 863,513 220,800 220,714 137,876 137,378 138,593 34.60%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.36% 8.27% 14.09% 20.34% 15.76% 7.08% 2.75% -
ROE 1.60% 0.86% 2.69% 2.35% 1.62% 0.46% 0.18% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.75 4.48 19.10 17.21 23.60 14.56 13.08 -12.79%
EPS 0.71 0.37 0.67 3.50 3.72 1.03 0.47 7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4449 0.43 1.00 1.49 2.30 2.23 2.00 -22.15%
Adjusted Per Share Value based on latest NOSH - 220,714
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.59 4.56 4.89 4.48 3.84 2.36 2.14 17.34%
EPS 0.69 0.38 0.69 0.91 0.60 0.17 0.06 50.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4327 0.4377 0.2559 0.3877 0.3738 0.3611 0.3267 4.79%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.50 0.47 1.80 0.34 0.37 0.32 0.35 -
P/RPS 8.70 10.50 9.42 1.98 1.57 2.20 2.68 21.67%
P/EPS 70.42 127.03 66.90 9.71 9.95 31.07 97.21 -5.22%
EY 1.42 0.79 1.49 10.29 10.05 3.22 1.03 5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.09 1.80 0.23 0.16 0.14 0.18 35.60%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 18/08/04 31/07/03 05/08/02 20/09/01 30/08/00 -
Price 0.51 0.45 0.46 0.35 0.41 0.35 0.34 -
P/RPS 8.88 10.05 2.41 2.03 1.74 2.40 2.60 22.70%
P/EPS 71.83 121.62 17.10 10.00 11.02 33.98 94.43 -4.45%
EY 1.39 0.82 5.85 10.00 9.07 2.94 1.06 4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.05 0.46 0.23 0.18 0.16 0.17 37.50%

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