[UNICO] YoY Cumulative Quarter Result on 31-Dec-2000 [#3]

Announcement Date
02-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 52.41%
YoY- -71.97%
View:
Show?
Cumulative Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 139,181 114,727 67,655 57,542 81,410 0 -100.00%
PBT 42,105 31,890 12,162 8,420 21,039 0 -100.00%
Tax -8,506 -8,929 -3,375 -3,904 -4,925 0 -100.00%
NP 33,599 22,961 8,787 4,516 16,114 0 -100.00%
-
NP to SH 33,599 22,961 8,787 4,516 16,114 0 -100.00%
-
Tax Rate 20.20% 28.00% 27.75% 46.37% 23.41% - -
Total Cost 105,582 91,766 58,868 53,026 65,296 0 -100.00%
-
Net Worth 220,801 275,973 308,993 319,020 153,041 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 3,312 8,279 8,276 - - - -100.00%
Div Payout % 9.86% 36.06% 94.19% - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 220,801 275,973 308,993 319,020 153,041 0 -100.00%
NOSH 220,801 137,986 137,943 138,103 6,823 0 -100.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 24.14% 20.01% 12.99% 7.85% 19.79% 0.00% -
ROE 15.22% 8.32% 2.84% 1.42% 10.53% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 63.03 83.14 49.05 41.67 1,193.16 0.00 -100.00%
EPS 3.81 10.40 6.37 3.27 236.17 0.00 -100.00%
DPS 1.50 6.00 6.00 0.00 0.00 0.00 -100.00%
NAPS 1.00 2.00 2.24 2.31 22.43 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 137,433
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 16.41 13.52 7.98 6.78 9.60 0.00 -100.00%
EPS 3.96 2.71 1.04 0.53 1.90 0.00 -100.00%
DPS 0.39 0.98 0.98 0.00 0.00 0.00 -100.00%
NAPS 0.2603 0.3253 0.3642 0.3761 0.1804 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.51 0.50 0.37 0.32 0.00 0.00 -
P/RPS 0.81 0.60 0.75 0.77 0.00 0.00 -100.00%
P/EPS 3.35 3.00 5.81 9.79 0.00 0.00 -100.00%
EY 29.84 33.28 17.22 10.22 0.00 0.00 -100.00%
DY 2.94 12.00 16.22 0.00 0.00 0.00 -100.00%
P/NAPS 0.51 0.25 0.17 0.14 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 18/02/04 27/01/03 30/01/02 02/04/01 24/05/00 - -
Price 0.48 0.49 0.37 0.28 0.00 0.00 -
P/RPS 0.76 0.59 0.75 0.67 0.00 0.00 -100.00%
P/EPS 3.15 2.94 5.81 8.56 0.00 0.00 -100.00%
EY 31.70 33.96 17.22 11.68 0.00 0.00 -100.00%
DY 3.13 12.24 16.22 0.00 0.00 0.00 -100.00%
P/NAPS 0.48 0.25 0.17 0.12 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