[UNICO] YoY Quarter Result on 30-Sep-2002 [#2]

Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 52.56%
YoY- 245.47%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 43,810 48,284 47,313 38,158 19,861 21,610 0 -100.00%
PBT 12,147 17,998 15,008 10,868 3,208 3,706 0 -100.00%
Tax -3,158 -4,842 -3,932 -3,043 -943 -1,242 0 -100.00%
NP 8,989 13,156 11,076 7,825 2,265 2,464 0 -100.00%
-
NP to SH 8,989 13,156 11,076 7,825 2,265 2,464 0 -100.00%
-
Tax Rate 26.00% 26.90% 26.20% 28.00% 29.40% 33.51% - -
Total Cost 34,821 35,128 36,237 30,333 17,596 19,146 0 -100.00%
-
Net Worth 368,120 372,176 220,981 276,014 310,746 276,800 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 17,121 17,310 3,314 8,280 - - - -100.00%
Div Payout % 190.48% 131.58% 29.93% 105.82% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 368,120 372,176 220,981 276,014 310,746 276,800 0 -100.00%
NOSH 856,095 865,526 220,981 138,007 138,109 138,400 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 20.52% 27.25% 23.41% 20.51% 11.40% 11.40% 0.00% -
ROE 2.44% 3.53% 5.01% 2.84% 0.73% 0.89% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 5.12 5.58 21.41 27.65 14.38 15.61 0.00 -100.00%
EPS 1.05 1.52 1.25 3.54 1.64 1.79 0.00 -100.00%
DPS 2.00 2.00 1.50 6.00 0.00 0.00 0.00 -100.00%
NAPS 0.43 0.43 1.00 2.00 2.25 2.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 138,007
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 5.16 5.69 5.58 4.50 2.34 2.55 0.00 -100.00%
EPS 1.06 1.55 1.31 0.92 0.27 0.29 0.00 -100.00%
DPS 2.02 2.04 0.39 0.98 0.00 0.00 0.00 -100.00%
NAPS 0.4339 0.4387 0.2605 0.3254 0.3663 0.3263 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.48 0.46 0.36 0.43 0.35 0.31 0.00 -
P/RPS 9.38 8.25 1.68 1.56 2.43 1.99 0.00 -100.00%
P/EPS 45.71 30.26 7.18 7.58 21.34 17.41 0.00 -100.00%
EY 2.19 3.30 13.92 13.19 4.69 5.74 0.00 -100.00%
DY 4.17 4.35 4.17 13.95 0.00 0.00 0.00 -100.00%
P/NAPS 1.12 1.07 0.36 0.22 0.16 0.16 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 29/11/04 05/11/03 31/10/02 08/11/01 16/11/00 - -
Price 0.46 0.47 0.45 0.43 0.34 0.31 0.00 -
P/RPS 8.99 8.43 2.10 1.56 2.36 1.99 0.00 -100.00%
P/EPS 43.81 30.92 8.98 7.58 20.73 17.41 0.00 -100.00%
EY 2.28 3.23 11.14 13.19 4.82 5.74 0.00 -100.00%
DY 4.35 4.26 3.33 13.95 0.00 0.00 0.00 -100.00%
P/NAPS 1.07 1.09 0.45 0.22 0.15 0.16 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