[UTUSAN] YoY TTM Result on 30-Jun-2001 [#2]

Announcement Date
13-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -117.79%
YoY- -320.85%
Quarter Report
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 362,013 340,060 254,157 335,845 345,523 130,313 -1.06%
PBT 25,046 10,677 -17,171 -12,111 8,624 1,708 -2.78%
Tax -7,895 -3,519 2,170 17,831 3,376 1,774 -
NP 17,151 7,158 -15,001 5,720 12,000 3,482 -1.66%
-
NP to SH 17,151 7,158 -15,001 -17,332 7,848 1,308 -2.67%
-
Tax Rate 31.52% 32.96% - - -39.15% -103.86% -
Total Cost 344,862 332,902 269,158 330,125 333,523 126,831 -1.04%
-
Net Worth 204,155 120,242 113,800 128,432 150,331 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 1,749 1,934 - - 6,190 - -100.00%
Div Payout % 10.20% 27.02% - - 78.88% - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 204,155 120,242 113,800 128,432 150,331 0 -100.00%
NOSH 109,174 77,575 77,415 77,369 77,490 77,377 -0.36%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 4.74% 2.10% -5.90% 1.70% 3.47% 2.67% -
ROE 8.40% 5.95% -13.18% -13.49% 5.22% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 331.59 438.36 328.30 434.08 445.89 168.41 -0.71%
EPS 15.71 9.23 -19.38 -22.40 10.13 1.69 -2.31%
DPS 1.60 2.50 0.00 0.00 7.99 0.00 -100.00%
NAPS 1.87 1.55 1.47 1.66 1.94 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 77,369
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 326.92 307.10 229.52 303.29 312.03 117.68 -1.06%
EPS 15.49 6.46 -13.55 -15.65 7.09 1.18 -2.67%
DPS 1.58 1.75 0.00 0.00 5.59 0.00 -100.00%
NAPS 1.8437 1.0859 1.0277 1.1598 1.3576 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.40 2.26 1.55 1.72 3.84 0.00 -
P/RPS 0.42 0.52 0.47 0.40 0.86 0.00 -100.00%
P/EPS 8.91 24.49 -8.00 -7.68 37.92 0.00 -100.00%
EY 11.22 4.08 -12.50 -13.02 2.64 0.00 -100.00%
DY 1.14 1.11 0.00 0.00 2.08 0.00 -100.00%
P/NAPS 0.75 1.46 1.05 1.04 1.98 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/04 12/08/03 22/08/02 13/08/01 16/08/00 - -
Price 1.30 2.09 1.44 1.92 4.06 0.00 -
P/RPS 0.39 0.48 0.44 0.44 0.91 0.00 -100.00%
P/EPS 8.28 22.65 -7.43 -8.57 40.09 0.00 -100.00%
EY 12.08 4.41 -13.46 -11.67 2.49 0.00 -100.00%
DY 1.23 1.20 0.00 0.00 1.97 0.00 -100.00%
P/NAPS 0.70 1.35 0.98 1.16 2.09 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