[UNICO] YoY Quarter Result on 31-Mar-2002 [#4]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 1.37%
YoY- 550.17%
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 45,773 39,992 38,976 31,392 18,740 21,719 0 -100.00%
PBT 3,354 6,703 7,856 8,710 418 546 0 -100.00%
Tax -1,621 -2,056 -3,129 -3,533 -418 -546 0 -100.00%
NP 1,733 4,647 4,727 5,177 0 0 0 -100.00%
-
NP to SH 1,733 4,647 4,727 5,177 -1,150 -730 0 -100.00%
-
Tax Rate 48.33% 30.67% 39.83% 40.56% 100.00% 100.00% - -
Total Cost 44,040 35,345 34,249 26,215 18,740 21,719 0 -100.00%
-
Net Worth 372,595 220,696 220,528 312,000 287,300 244,817 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 30,327 4,413 13,231 8,283 5,199 2,670 - -100.00%
Div Payout % 1,750.00% 94.98% 279.92% 160.00% 0.00% 0.00% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 372,595 220,696 220,528 312,000 287,300 244,817 0 -100.00%
NOSH 866,499 220,696 220,528 138,053 129,999 89,024 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 3.79% 11.62% 12.13% 16.49% 0.00% 0.00% 0.00% -
ROE 0.47% 2.11% 2.14% 1.66% -0.40% -0.30% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 5.28 18.12 17.67 22.74 14.42 24.40 0.00 -100.00%
EPS 0.20 0.53 2.14 3.75 -0.83 -0.82 0.00 -100.00%
DPS 3.50 2.00 6.00 6.00 4.00 3.00 0.00 -100.00%
NAPS 0.43 1.00 1.00 2.26 2.21 2.75 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 138,053
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 5.40 4.71 4.59 3.70 2.21 2.56 0.00 -100.00%
EPS 0.20 0.55 0.56 0.61 -0.14 -0.09 0.00 -100.00%
DPS 3.57 0.52 1.56 0.98 0.61 0.31 0.00 -100.00%
NAPS 0.4392 0.2602 0.26 0.3678 0.3387 0.2886 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - - -
Price 0.46 2.00 0.33 0.38 0.29 0.00 0.00 -
P/RPS 8.71 11.04 1.87 1.67 2.01 0.00 0.00 -100.00%
P/EPS 230.00 94.98 15.40 10.13 -32.78 0.00 0.00 -100.00%
EY 0.43 1.05 6.50 9.87 -3.05 0.00 0.00 -100.00%
DY 7.61 1.00 18.18 15.79 13.79 0.00 0.00 -100.00%
P/NAPS 1.07 2.00 0.33 0.17 0.13 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/05/05 31/05/04 30/05/03 30/05/02 30/05/01 31/05/00 - -
Price 0.44 1.84 0.32 0.36 0.32 0.43 0.00 -
P/RPS 8.33 10.15 1.81 1.58 2.22 1.76 0.00 -100.00%
P/EPS 220.00 87.39 14.93 9.60 -36.17 -52.44 0.00 -100.00%
EY 0.45 1.14 6.70 10.42 -2.76 -1.91 0.00 -100.00%
DY 7.95 1.09 18.75 16.67 12.50 6.98 0.00 -100.00%
P/NAPS 1.02 1.84 0.32 0.16 0.14 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