[UPA] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Announcement Date
15-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 7.2%
YoY- -6.25%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 60,421 50,686 39,252 61,054 49,840 55,032 40,948 29.57%
PBT 11,774 7,012 6,344 10,618 9,906 10,000 6,448 49.33%
Tax -2,812 -2,062 -1,556 -2,418 -2,257 -2,688 -1,552 48.56%
NP 8,962 4,950 4,788 8,200 7,649 7,312 4,896 49.58%
-
NP to SH 8,962 4,950 4,788 8,200 7,649 7,312 4,896 49.58%
-
Tax Rate 23.88% 29.41% 24.53% 22.77% 22.78% 26.88% 24.07% -
Total Cost 51,458 45,736 34,464 52,854 42,190 47,720 36,052 26.74%
-
Net Worth 77,332 73,864 72,449 71,487 69,306 67,172 65,103 12.14%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 77,332 73,864 72,449 71,487 69,306 67,172 65,103 12.14%
NOSH 34,992 35,007 34,999 35,042 35,003 34,985 35,002 -0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 14.83% 9.77% 12.20% 13.43% 15.35% 13.29% 11.96% -
ROE 11.59% 6.70% 6.61% 11.47% 11.04% 10.89% 7.52% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 172.67 144.79 112.15 174.23 142.39 157.30 116.99 29.60%
EPS 25.61 14.14 13.68 23.40 21.85 20.90 14.00 49.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.11 2.07 2.04 1.98 1.92 1.86 12.16%
Adjusted Per Share Value based on latest NOSH - 34,985
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 25.31 21.23 16.44 25.57 20.88 23.05 17.15 29.59%
EPS 3.75 2.07 2.01 3.43 3.20 3.06 2.05 49.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3239 0.3094 0.3035 0.2994 0.2903 0.2814 0.2727 12.14%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.57 1.60 1.52 2.00 2.30 2.40 3.12 -
P/RPS 0.91 1.11 1.36 1.15 1.62 1.53 2.67 -51.17%
P/EPS 6.13 11.32 11.11 8.55 10.52 11.48 22.31 -57.70%
EY 16.31 8.84 9.00 11.70 9.50 8.71 4.48 136.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.73 0.98 1.16 1.25 1.68 -43.65%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 29/08/01 31/05/01 15/03/01 29/11/00 05/10/00 31/05/00 -
Price 1.54 1.72 1.51 1.68 2.09 2.26 2.58 -
P/RPS 0.89 1.19 1.35 0.96 1.47 1.44 2.21 -45.43%
P/EPS 6.01 12.16 11.04 7.18 9.56 10.81 18.44 -52.60%
EY 16.63 8.22 9.06 13.93 10.46 9.25 5.42 111.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.82 0.73 0.82 1.06 1.18 1.39 -36.67%

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