[UNICO] YoY Quarter Result on 30-Jun-2006 [#1]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 36.68%
YoY- 83.35%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 56,717 104,054 61,335 47,408 38,653 41,468 37,988 6.90%
PBT 6,030 29,312 22,791 7,983 4,317 8,113 10,729 -9.14%
Tax -1,322 -7,228 -2,579 -2,125 -1,122 -2,272 -3,004 -12.77%
NP 4,708 22,084 20,212 5,858 3,195 5,841 7,725 -7.91%
-
NP to SH 4,708 22,084 20,212 5,858 3,195 5,841 7,725 -7.91%
-
Tax Rate 21.92% 24.66% 11.32% 26.62% 25.99% 28.00% 28.00% -
Total Cost 52,009 81,970 41,123 41,550 35,458 35,627 30,263 9.43%
-
Net Worth 762,608 434,581 383,773 367,073 371,310 217,100 328,864 15.03%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 762,608 434,581 383,773 367,073 371,310 217,100 328,864 15.03%
NOSH 871,851 876,349 849,243 825,070 863,513 220,800 220,714 25.70%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.30% 21.22% 32.95% 12.36% 8.27% 14.09% 20.34% -
ROE 0.62% 5.08% 5.27% 1.60% 0.86% 2.69% 2.35% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.51 11.87 7.22 5.75 4.48 19.10 17.21 -14.94%
EPS 0.54 2.52 2.38 0.71 0.37 0.67 3.50 -26.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8747 0.4959 0.4519 0.4449 0.43 1.00 1.49 -8.48%
Adjusted Per Share Value based on latest NOSH - 825,070
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.69 12.27 7.23 5.59 4.56 4.89 4.48 6.90%
EPS 0.55 2.60 2.38 0.69 0.38 0.69 0.91 -8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8989 0.5123 0.4524 0.4327 0.4377 0.2559 0.3877 15.03%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.70 1.00 0.64 0.50 0.47 1.80 0.34 -
P/RPS 10.76 8.42 8.86 8.70 10.50 9.42 1.98 32.56%
P/EPS 129.63 39.68 26.89 70.42 127.03 66.90 9.71 53.96%
EY 0.77 2.52 3.72 1.42 0.79 1.49 10.29 -35.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 2.02 1.42 1.12 1.09 1.80 0.23 23.06%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 26/08/08 24/08/07 29/08/06 30/08/05 18/08/04 31/07/03 -
Price 0.80 0.90 0.62 0.51 0.45 0.46 0.35 -
P/RPS 12.30 7.58 8.58 8.88 10.05 2.41 2.03 34.98%
P/EPS 148.15 35.71 26.05 71.83 121.62 17.10 10.00 56.65%
EY 0.68 2.80 3.84 1.39 0.82 5.85 10.00 -36.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.81 1.37 1.15 1.05 0.46 0.23 25.73%

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