[UTUSAN] YoY Quarter Result on 31-Dec-2000 [#4]

Announcement Date
20-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 167.37%
YoY- -56.72%
Quarter Report
View:
Show?
Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 90,087 86,525 86,325 83,932 102,438 0 -100.00%
PBT 7,189 4,984 -23,320 6,054 8,925 0 -100.00%
Tax -3,278 317 23,320 -1,891 694 0 -100.00%
NP 3,911 5,301 0 4,163 9,619 0 -100.00%
-
NP to SH 3,911 5,301 -21,247 4,163 9,619 0 -100.00%
-
Tax Rate 45.60% -6.36% - 31.24% -7.78% - -
Total Cost 86,176 81,224 86,325 79,769 92,819 0 -100.00%
-
Net Worth 87,488 77,373 106,002 151,643 153,996 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 1,749 1,934 - - 6,190 - -100.00%
Div Payout % 44.74% 36.49% - - 64.36% - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 87,488 77,373 106,002 151,643 153,996 0 -100.00%
NOSH 87,488 77,373 77,374 77,369 77,385 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 4.34% 6.13% 0.00% 4.96% 9.39% 0.00% -
ROE 4.47% 6.85% -20.04% 2.75% 6.25% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 102.97 111.83 111.57 108.48 132.37 0.00 -100.00%
EPS 4.21 7.00 -27.46 5.38 12.43 0.00 -100.00%
DPS 2.00 2.50 0.00 0.00 8.00 0.00 -100.00%
NAPS 1.00 1.00 1.37 1.96 1.99 1.88 0.66%
Adjusted Per Share Value based on latest NOSH - 77,369
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 81.35 78.14 77.96 75.80 92.51 0.00 -100.00%
EPS 3.53 4.79 -19.19 3.76 8.69 0.00 -100.00%
DPS 1.58 1.75 0.00 0.00 5.59 0.00 -100.00%
NAPS 0.7901 0.6987 0.9573 1.3694 1.3907 1.88 0.91%
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 1.70 1.20 1.70 2.13 0.00 0.00 -
P/RPS 1.65 1.07 1.52 1.96 0.00 0.00 -100.00%
P/EPS 38.03 17.52 -6.19 39.59 0.00 0.00 -100.00%
EY 2.63 5.71 -16.15 2.53 0.00 0.00 -100.00%
DY 1.18 2.08 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.70 1.20 1.24 1.09 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 25/02/04 26/02/03 19/02/02 20/02/01 27/07/00 - -
Price 1.93 1.09 1.77 1.98 4.26 0.00 -
P/RPS 1.87 0.97 1.59 1.83 3.22 0.00 -100.00%
P/EPS 43.17 15.91 -6.45 36.80 34.27 0.00 -100.00%
EY 2.32 6.29 -15.51 2.72 2.92 0.00 -100.00%
DY 1.04 2.29 0.00 0.00 1.88 0.00 -100.00%
P/NAPS 1.93 1.09 1.29 1.01 2.14 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