[UNICO] YoY Cumulative Quarter Result on 30-Jun-2005 [#1]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -88.75%
YoY- -45.3%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 104,054 61,335 47,408 38,653 41,468 37,988 32,536 21.35%
PBT 29,312 22,791 7,983 4,317 8,113 10,729 7,123 26.56%
Tax -7,228 -2,579 -2,125 -1,122 -2,272 -3,004 -1,994 23.91%
NP 22,084 20,212 5,858 3,195 5,841 7,725 5,129 27.51%
-
NP to SH 22,084 20,212 5,858 3,195 5,841 7,725 5,129 27.51%
-
Tax Rate 24.66% 11.32% 26.62% 25.99% 28.00% 28.00% 27.99% -
Total Cost 81,970 41,123 41,550 35,458 35,627 30,263 27,407 20.01%
-
Net Worth 434,581 383,773 367,073 371,310 217,100 328,864 317,115 5.38%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 434,581 383,773 367,073 371,310 217,100 328,864 317,115 5.38%
NOSH 876,349 849,243 825,070 863,513 220,800 220,714 137,876 36.06%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 21.22% 32.95% 12.36% 8.27% 14.09% 20.34% 15.76% -
ROE 5.08% 5.27% 1.60% 0.86% 2.69% 2.35% 1.62% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 11.87 7.22 5.75 4.48 19.10 17.21 23.60 -10.81%
EPS 2.52 2.38 0.71 0.37 0.67 3.50 3.72 -6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4959 0.4519 0.4449 0.43 1.00 1.49 2.30 -22.54%
Adjusted Per Share Value based on latest NOSH - 863,513
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 12.27 7.23 5.59 4.56 4.89 4.48 3.84 21.34%
EPS 2.60 2.38 0.69 0.38 0.69 0.91 0.60 27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.4524 0.4327 0.4377 0.2559 0.3877 0.3738 5.38%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.00 0.64 0.50 0.47 1.80 0.34 0.37 -
P/RPS 8.42 8.86 8.70 10.50 9.42 1.98 1.57 32.26%
P/EPS 39.68 26.89 70.42 127.03 66.90 9.71 9.95 25.90%
EY 2.52 3.72 1.42 0.79 1.49 10.29 10.05 -20.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.42 1.12 1.09 1.80 0.23 0.16 52.53%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 24/08/07 29/08/06 30/08/05 18/08/04 31/07/03 05/08/02 -
Price 0.90 0.62 0.51 0.45 0.46 0.35 0.41 -
P/RPS 7.58 8.58 8.88 10.05 2.41 2.03 1.74 27.76%
P/EPS 35.71 26.05 71.83 121.62 17.10 10.00 11.02 21.62%
EY 2.80 3.84 1.39 0.82 5.85 10.00 9.07 -17.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.37 1.15 1.05 0.46 0.23 0.18 46.86%

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