[UOADEV] QoQ Quarter Result on 31-Mar-2021 [#1]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 3.23%
YoY- -70.95%
Quarter Report
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 136,445 54,583 216,283 140,173 194,108 134,337 140,882 -2.10%
PBT 136,128 47,084 80,403 53,077 59,333 198,080 40,095 125.39%
Tax -35,695 -12,765 -24,519 -15,369 -24,464 13,712 -14,403 82.83%
NP 100,433 34,319 55,884 37,708 34,869 211,792 25,692 147.53%
-
NP to SH 98,857 33,147 54,352 36,091 34,962 208,929 23,180 162.29%
-
Tax Rate 26.22% 27.11% 30.50% 28.96% 41.23% -6.92% 35.92% -
Total Cost 36,012 20,264 160,399 102,465 159,239 -77,455 115,190 -53.83%
-
Net Worth 5,630,046 5,404,069 5,182,002 5,458,092 5,415,616 5,151,899 4,934,718 9.15%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 232,646 - - - 318,565 - - -
Div Payout % 235.34% - - - 911.18% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 5,630,046 5,404,069 5,182,002 5,458,092 5,415,616 5,151,899 4,934,718 9.15%
NOSH 2,327,599 2,327,599 2,124,905 2,124,905 2,124,905 2,124,905 1,967,157 11.83%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 73.61% 62.87% 25.84% 26.90% 17.96% 157.66% 18.24% -
ROE 1.76% 0.61% 1.05% 0.66% 0.65% 4.06% 0.47% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.86 2.39 10.18 6.60 9.14 6.60 7.17 -12.55%
EPS 4.25 1.45 2.56 1.70 1.65 10.26 1.18 134.41%
DPS 10.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.42 2.37 2.44 2.57 2.55 2.53 2.51 -2.39%
Adjusted Per Share Value based on latest NOSH - 2,124,905
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.20 2.08 8.24 5.34 7.39 5.12 5.37 -2.11%
EPS 3.77 1.26 2.07 1.37 1.33 7.96 0.88 163.08%
DPS 8.86 0.00 0.00 0.00 12.14 0.00 0.00 -
NAPS 2.1448 2.0588 1.9742 2.0793 2.0632 1.9627 1.8799 9.16%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.67 1.66 1.64 1.80 1.69 1.60 1.85 -
P/RPS 28.47 69.35 16.10 27.27 18.49 24.25 25.82 6.71%
P/EPS 39.30 114.19 64.08 105.92 102.66 15.59 156.91 -60.16%
EY 2.54 0.88 1.56 0.94 0.97 6.41 0.64 150.04%
DY 5.99 0.00 0.00 0.00 8.88 0.00 0.00 -
P/NAPS 0.69 0.70 0.67 0.70 0.66 0.63 0.74 -4.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 26/08/21 25/05/21 24/02/21 25/11/20 26/08/20 -
Price 1.70 1.70 1.62 1.82 1.70 1.62 1.69 -
P/RPS 28.99 71.02 15.91 27.57 18.60 24.56 23.58 14.72%
P/EPS 40.01 116.94 63.30 107.10 103.27 15.79 143.34 -57.19%
EY 2.50 0.86 1.58 0.93 0.97 6.33 0.70 133.10%
DY 5.88 0.00 0.00 0.00 8.82 0.00 0.00 -
P/NAPS 0.70 0.72 0.66 0.71 0.67 0.64 0.67 2.95%

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