[UMSNGB] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -39.56%
YoY- -46.54%
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 18,194 17,051 28,497 26,557 24,713 0 -
PBT 549 1,602 1,938 1,137 2,239 0 -
Tax -126 -378 -487 -179 -447 0 -
NP 423 1,224 1,451 958 1,792 0 -
-
NP to SH 423 1,224 1,451 958 1,792 0 -
-
Tax Rate 22.95% 23.60% 25.13% 15.74% 19.96% - -
Total Cost 17,771 15,827 27,046 25,599 22,921 0 -
-
Net Worth 51,079 51,999 52,107 49,496 48,000 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 51,079 51,999 52,107 49,496 48,000 0 -
NOSH 79,811 80,000 80,165 79,833 79,999 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.32% 7.18% 5.09% 3.61% 7.25% 0.00% -
ROE 0.83% 2.35% 2.78% 1.94% 3.73% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 22.80 21.31 35.55 33.27 30.89 0.00 -
EPS 0.53 1.53 1.81 1.20 2.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.65 0.62 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,833
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 22.74 21.31 35.62 33.20 30.89 0.00 -
EPS 0.53 1.53 1.81 1.20 2.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6385 0.65 0.6513 0.6187 0.60 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.28 0.41 0.42 0.50 0.50 0.00 -
P/RPS 1.23 1.92 1.18 1.50 1.62 0.00 -
P/EPS 52.83 26.80 23.20 41.67 22.32 0.00 -
EY 1.89 3.73 4.31 2.40 4.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.63 0.65 0.81 0.83 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 26/11/10 25/11/09 27/11/08 30/11/07 20/11/06 - -
Price 0.31 0.41 0.48 0.49 0.49 0.00 -
P/RPS 1.36 1.92 1.35 1.47 1.59 0.00 -
P/EPS 58.49 26.80 26.52 40.83 21.88 0.00 -
EY 1.71 3.73 3.77 2.45 4.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.74 0.79 0.82 0.00 -

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