[UMLAND] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 704.62%
YoY- -3.45%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 58,046 103,608 113,492 57,400 42,053 19,576 35,085 8.74%
PBT 2,842 16,355 17,143 13,180 11,875 3,884 6,568 -13.01%
Tax -2,273 -3,236 -4,442 -2,850 -3,750 -2,327 -2,197 0.56%
NP 569 13,119 12,701 10,330 8,125 1,557 4,371 -28.78%
-
NP to SH 68 8,402 9,672 7,845 8,125 1,557 4,371 -50.00%
-
Tax Rate 79.98% 19.79% 25.91% 21.62% 31.58% 59.91% 33.45% -
Total Cost 57,477 90,489 100,791 47,070 33,928 18,019 30,714 10.99%
-
Net Worth 766,133 806,495 749,174 731,116 733,571 734,346 730,029 0.80%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 6,018 5,798 5,802 - - - -
Div Payout % - 71.63% 59.95% 73.96% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 766,133 806,495 749,174 731,116 733,571 734,346 730,029 0.80%
NOSH 226,666 240,744 231,942 232,100 232,142 232,388 231,755 -0.36%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.98% 12.66% 11.19% 18.00% 19.32% 7.95% 12.46% -
ROE 0.01% 1.04% 1.29% 1.07% 1.11% 0.21% 0.60% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 25.61 43.04 48.93 24.73 18.12 8.42 15.14 9.14%
EPS 0.03 3.49 4.17 3.38 3.50 0.67 1.89 -49.83%
DPS 0.00 2.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 3.38 3.35 3.23 3.15 3.16 3.16 3.15 1.18%
Adjusted Per Share Value based on latest NOSH - 232,100
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 19.27 34.40 37.68 19.06 13.96 6.50 11.65 8.74%
EPS 0.02 2.79 3.21 2.60 2.70 0.52 1.45 -50.99%
DPS 0.00 2.00 1.93 1.93 0.00 0.00 0.00 -
NAPS 2.5438 2.6779 2.4875 2.4276 2.4357 2.4383 2.424 0.80%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.80 1.92 0.96 0.79 0.87 0.99 1.10 -
P/RPS 3.12 4.46 1.96 3.19 4.80 11.75 7.27 -13.13%
P/EPS 2,666.67 55.01 23.02 23.37 24.86 147.76 58.32 88.99%
EY 0.04 1.82 4.34 4.28 4.02 0.68 1.71 -46.49%
DY 0.00 1.30 2.60 3.16 0.00 0.00 0.00 -
P/NAPS 0.24 0.57 0.30 0.25 0.28 0.31 0.35 -6.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 30/11/06 23/11/05 26/11/04 21/11/03 28/11/02 -
Price 0.74 1.78 1.00 0.78 0.86 1.18 0.83 -
P/RPS 2.89 4.14 2.04 3.15 4.75 14.01 5.48 -10.10%
P/EPS 2,466.67 51.00 23.98 23.08 24.57 176.12 44.01 95.50%
EY 0.04 1.96 4.17 4.33 4.07 0.57 2.27 -48.95%
DY 0.00 1.40 2.50 3.21 0.00 0.00 0.00 -
P/NAPS 0.22 0.53 0.31 0.25 0.27 0.37 0.26 -2.74%

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