[UMS] QoQ Cumulative Quarter Result on 31-Dec-2000 [#1]

Announcement Date
22-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Dec-2000 [#1]
Profit Trend
QoQ- -75.4%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 54,349 41,625 28,908 14,747 64,458 45,292 30,317 47.51%
PBT 7,808 5,552 3,080 1,658 6,222 3,213 2,009 146.99%
Tax -2,704 -1,600 -952 -573 -1,811 -1,235 -762 132.46%
NP 5,104 3,952 2,128 1,085 4,411 1,978 1,247 155.65%
-
NP to SH 5,104 3,952 2,128 1,085 4,411 1,978 1,247 155.65%
-
Tax Rate 34.63% 28.82% 30.91% 34.56% 29.11% 38.44% 37.93% -
Total Cost 49,245 37,673 26,780 13,662 60,047 43,314 29,070 42.06%
-
Net Worth 57,063 56,230 54,635 53,458 51,672 49,450 48,692 11.14%
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 57,063 56,230 54,635 53,458 51,672 49,450 48,692 11.14%
NOSH 39,627 39,599 19,795 19,799 19,798 19,780 19,793 58.78%
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 9.39% 9.49% 7.36% 7.36% 6.84% 4.37% 4.11% -
ROE 8.94% 7.03% 3.89% 2.03% 8.54% 4.00% 2.56% -
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 137.15 105.12 146.03 74.48 325.58 228.98 153.17 -7.09%
EPS 12.88 9.98 10.75 5.48 22.28 10.00 6.30 61.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.42 2.76 2.70 2.61 2.50 2.46 -30.00%
Adjusted Per Share Value based on latest NOSH - 19,799
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 129.97 99.54 69.13 35.26 154.14 108.31 72.50 47.51%
EPS 12.21 9.45 5.09 2.59 10.55 4.73 2.98 155.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3646 1.3447 1.3065 1.2783 1.2357 1.1825 1.1644 11.14%
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 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.04 0.95 1.00 0.88 1.16 1.30 1.90 -
P/RPS 0.76 0.90 0.68 1.18 0.36 0.57 1.24 -27.82%
P/EPS 8.07 9.52 9.30 16.06 5.21 13.00 30.16 -58.44%
EY 12.38 10.51 10.75 6.23 19.21 7.69 3.32 140.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.36 0.33 0.44 0.52 0.77 -4.37%
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 28/11/01 29/08/01 29/05/01 22/03/01 30/11/00 28/08/00 30/05/00 -
Price 1.20 1.22 0.97 0.98 1.10 1.28 1.50 -
P/RPS 0.87 1.16 0.66 1.32 0.34 0.56 0.98 -7.62%
P/EPS 9.32 12.22 9.02 17.88 4.94 12.80 23.81 -46.45%
EY 10.73 8.18 11.08 5.59 20.25 7.81 4.20 86.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.86 0.35 0.36 0.42 0.51 0.61 22.76%

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