[UCHITEC] QoQ Quarter Result on 31-Mar-2001 [#1]

Announcement Date
16-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 45.1%
YoY- 33.61%
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 22,711 27,392 23,111 21,785 15,857 15,412 17,629 18.34%
PBT 9,039 12,005 10,281 9,488 6,426 6,598 7,021 18.28%
Tax -185 -1,127 -1,167 -1,271 -763 -93 -2,169 -80.53%
NP 8,854 10,878 9,114 8,217 5,663 6,505 4,852 49.16%
-
NP to SH 8,854 10,878 9,114 8,217 5,663 6,505 4,852 49.16%
-
Tax Rate 2.05% 9.39% 11.35% 13.40% 11.87% 1.41% 30.89% -
Total Cost 13,857 16,514 13,997 13,568 10,194 8,907 12,777 5.54%
-
Net Worth 108,792 104,168 99,178 90,410 83,856 78,729 54,402 58.52%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 108,792 104,168 99,178 90,410 83,856 78,729 54,402 58.52%
NOSH 41,843 41,173 39,991 40,004 35,683 35,624 34,001 14.79%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 38.99% 39.71% 39.44% 37.72% 35.71% 42.21% 27.52% -
ROE 8.14% 10.44% 9.19% 9.09% 6.75% 8.26% 8.92% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 54.28 66.53 57.79 54.46 44.44 43.26 51.85 3.09%
EPS 21.16 26.42 22.79 20.54 15.87 18.26 14.27 29.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.53 2.48 2.26 2.35 2.21 1.60 38.09%
Adjusted Per Share Value based on latest NOSH - 40,004
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 4.90 5.91 4.99 4.70 3.42 3.33 3.81 18.20%
EPS 1.91 2.35 1.97 1.77 1.22 1.40 1.05 48.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2349 0.2249 0.2142 0.1952 0.1811 0.17 0.1175 58.49%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 - -
Price 1.32 1.01 1.20 1.01 1.06 1.20 0.00 -
P/RPS 2.43 1.52 2.08 1.85 2.39 2.77 0.00 -
P/EPS 6.24 3.82 5.27 4.92 6.68 6.57 0.00 -
EY 16.03 26.16 18.99 20.34 14.97 15.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.48 0.45 0.45 0.54 0.00 -
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 04/12/01 27/08/01 16/05/01 28/02/01 17/01/01 21/08/00 -
Price 1.67 1.31 1.15 1.04 1.01 1.01 1.22 -
P/RPS 3.08 1.97 1.99 1.91 2.27 2.33 2.35 19.70%
P/EPS 7.89 4.96 5.05 5.06 6.36 5.53 8.55 -5.20%
EY 12.67 20.17 19.82 19.75 15.71 18.08 11.70 5.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.52 0.46 0.46 0.43 0.46 0.76 -10.79%

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