[UTUSAN] YoY TTM Result on 30-Sep-2010 [#3]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -590.33%
YoY- -261.53%
Quarter Report
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 336,324 361,333 361,538 340,188 350,752 378,711 388,195 -2.36%
PBT -23,237 3,192 20,418 -5,137 7,326 26,201 29,779 -
Tax 2,187 493 -1,195 -389 -3,905 -6,398 -2,991 -
NP -21,050 3,685 19,223 -5,526 3,421 19,803 26,788 -
-
NP to SH -21,050 3,685 19,223 -5,526 3,421 19,803 26,876 -
-
Tax Rate - -15.44% 5.85% - 53.30% 24.42% 10.04% -
Total Cost 357,374 357,648 342,315 345,714 347,331 358,908 361,407 -0.18%
-
Net Worth 284,254 308,283 302,633 278,652 280,935 276,760 260,922 1.43%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 3,043 2,186 -
Div Payout % - - - - - 15.37% 8.14% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 284,254 308,283 302,633 278,652 280,935 276,760 260,922 1.43%
NOSH 110,734 110,734 110,773 110,884 110,735 110,000 110,701 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -6.26% 1.02% 5.32% -1.62% 0.98% 5.23% 6.90% -
ROE -7.41% 1.20% 6.35% -1.98% 1.22% 7.16% 10.30% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 303.72 326.31 326.38 306.80 316.75 344.28 350.67 -2.36%
EPS -19.01 3.33 17.35 -4.98 3.09 18.00 24.28 -
DPS 0.00 0.00 0.00 0.00 0.00 2.77 2.00 -
NAPS 2.567 2.784 2.732 2.513 2.537 2.516 2.357 1.43%
Adjusted Per Share Value based on latest NOSH - 110,884
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 303.72 326.31 326.49 307.21 316.75 342.00 350.57 -2.36%
EPS -19.01 3.33 17.36 -4.99 3.09 17.88 24.27 -
DPS 0.00 0.00 0.00 0.00 0.00 2.75 1.97 -
NAPS 2.567 2.784 2.733 2.5164 2.537 2.4993 2.3563 1.43%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.71 0.72 0.67 0.80 0.96 0.70 1.15 -
P/RPS 0.23 0.22 0.21 0.26 0.30 0.20 0.33 -5.83%
P/EPS -3.73 21.64 3.86 -16.05 31.07 3.89 4.74 -
EY -26.77 4.62 25.90 -6.23 3.22 25.72 21.11 -
DY 0.00 0.00 0.00 0.00 0.00 3.95 1.74 -
P/NAPS 0.28 0.26 0.25 0.32 0.38 0.28 0.49 -8.89%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 28/11/12 30/11/11 24/11/10 23/11/09 26/11/08 28/11/07 -
Price 0.61 0.66 0.76 0.84 0.81 0.60 1.13 -
P/RPS 0.20 0.20 0.23 0.27 0.26 0.17 0.32 -7.52%
P/EPS -3.21 19.83 4.38 -16.86 26.22 3.33 4.65 -
EY -31.16 5.04 22.83 -5.93 3.81 30.00 21.48 -
DY 0.00 0.00 0.00 0.00 0.00 4.61 1.77 -
P/NAPS 0.24 0.24 0.28 0.33 0.32 0.24 0.48 -10.90%

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