[UNICO] YoY TTM Result on 30-Sep-2001 [#2]

Announcement Date
08-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -4.65%
YoY- -60.88%
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 183,624 168,309 129,883 76,401 91,177 0 -100.00%
PBT 49,183 47,491 33,625 9,236 13,591 0 -100.00%
Tax -11,899 -13,956 -10,388 -4,003 -2,423 0 -100.00%
NP 37,284 33,535 23,237 5,233 11,168 0 -100.00%
-
NP to SH 37,284 33,535 23,237 4,083 10,438 0 -100.00%
-
Tax Rate 24.19% 29.39% 30.89% 43.34% 17.83% - -
Total Cost 146,340 134,774 106,646 71,168 80,009 0 -100.00%
-
Net Worth 372,176 220,981 276,014 310,746 316,935 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 21,724 16,546 16,562 13,446 2,670 - -100.00%
Div Payout % 58.27% 49.34% 71.27% 329.32% 25.59% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 372,176 220,981 276,014 310,746 316,935 0 -100.00%
NOSH 865,526 220,981 138,007 138,109 138,400 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 20.30% 19.92% 17.89% 6.85% 12.25% 0.00% -
ROE 10.02% 15.18% 8.42% 1.31% 3.29% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 21.22 76.16 94.11 55.32 65.88 0.00 -100.00%
EPS 4.31 15.18 16.84 2.96 7.54 0.00 -100.00%
DPS 2.51 7.49 12.00 9.74 1.93 0.00 -100.00%
NAPS 0.43 1.00 2.00 2.25 2.29 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 138,109
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 21.65 19.84 15.31 9.01 10.75 0.00 -100.00%
EPS 4.39 3.95 2.74 0.48 1.23 0.00 -100.00%
DPS 2.56 1.95 1.95 1.58 0.31 0.00 -100.00%
NAPS 0.4387 0.2605 0.3254 0.3663 0.3736 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.46 0.36 0.43 0.35 0.31 0.00 -
P/RPS 2.17 0.47 0.46 0.63 0.47 0.00 -100.00%
P/EPS 10.68 2.37 2.55 11.84 4.11 0.00 -100.00%
EY 9.36 42.15 39.16 8.45 24.33 0.00 -100.00%
DY 5.46 20.80 27.91 27.82 6.22 0.00 -100.00%
P/NAPS 1.07 0.36 0.22 0.16 0.14 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/04 05/11/03 31/10/02 08/11/01 16/11/00 - -
Price 0.47 0.45 0.43 0.34 0.31 0.00 -
P/RPS 2.22 0.59 0.46 0.61 0.47 0.00 -100.00%
P/EPS 10.91 2.97 2.55 11.50 4.11 0.00 -100.00%
EY 9.17 33.72 39.16 8.70 24.33 0.00 -100.00%
DY 5.34 16.64 27.91 28.63 6.22 0.00 -100.00%
P/NAPS 1.09 0.45 0.22 0.15 0.14 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