[UMS] QoQ Cumulative Quarter Result on 31-Mar-2002 [#2]

Stock
[UMS] UMS HOLDINGS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- 126.26%
YoY- -9.3%
Quarter Report
Latest QR
Upcoming QR
UMS's Result
UMS's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 9,038 45,215 33,206 22,515 11,271 54,349 41,625 -63.77%
PBT 559 6,906 4,946 2,938 1,418 7,808 5,552 -78.26%
Tax -145 -2,260 -1,625 -1,008 -565 -2,704 -1,600 -79.73%
NP 414 4,646 3,321 1,930 853 5,104 3,952 -77.68%
-
NP to SH 414 4,646 3,321 1,930 853 5,104 3,952 -77.68%
-
Tax Rate 25.94% 32.73% 32.85% 34.31% 39.84% 34.63% 28.82% -
Total Cost 8,624 40,569 29,885 20,585 10,418 49,245 37,673 -62.47%
-
Net Worth 63,317 62,893 61,710 59,910 58,195 57,063 56,230 8.21%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 584 - - - - - -
Div Payout % - 12.58% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 63,317 62,893 61,710 59,910 58,195 57,063 56,230 8.21%
NOSH 40,588 40,576 40,599 40,208 39,859 39,627 39,599 1.65%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.58% 10.28% 10.00% 8.57% 7.57% 9.39% 9.49% -
ROE 0.65% 7.39% 5.38% 3.22% 1.47% 8.94% 7.03% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.27 111.43 81.79 56.00 28.28 137.15 105.12 -64.36%
EPS 1.02 11.43 8.18 4.80 2.14 12.88 9.98 -78.04%
DPS 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.55 1.52 1.49 1.46 1.44 1.42 6.45%
Adjusted Per Share Value based on latest NOSH - 40,186
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 21.61 108.12 79.41 53.84 26.95 129.97 99.54 -63.77%
EPS 0.99 11.11 7.94 4.62 2.04 12.21 9.45 -77.68%
DPS 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5141 1.504 1.4757 1.4326 1.3916 1.3646 1.3447 8.20%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.84 0.84 1.06 1.24 1.23 1.04 0.95 -
P/RPS 3.77 0.75 1.30 2.21 4.35 0.76 0.90 159.17%
P/EPS 82.35 7.34 12.96 25.83 57.48 8.07 9.52 319.73%
EY 1.21 13.63 7.72 3.87 1.74 12.38 10.51 -76.24%
DY 0.00 1.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.70 0.83 0.84 0.72 0.67 -13.36%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 28/11/02 28/08/02 28/05/02 26/02/02 28/11/01 29/08/01 -
Price 0.81 1.10 1.01 1.15 1.19 1.20 1.22 -
P/RPS 3.64 0.99 1.23 2.05 4.21 0.87 1.16 113.89%
P/EPS 79.41 9.61 12.35 23.96 55.61 9.32 12.22 247.04%
EY 1.26 10.41 8.10 4.17 1.80 10.73 8.18 -71.16%
DY 0.00 1.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.71 0.66 0.77 0.82 0.83 0.86 -28.42%

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