[UMS] QoQ Quarter Result on 31-Mar-2003 [#2]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- 37.44%
YoY- -47.17%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 12,481 11,154 12,130 11,689 9,038 12,009 10,691 10.84%
PBT 1,206 2,122 2,165 1,002 559 1,961 2,008 -28.74%
Tax -196 -1,217 -682 -433 -145 -636 -617 -53.34%
NP 1,010 905 1,483 569 414 1,325 1,391 -19.16%
-
NP to SH 1,010 905 1,483 569 414 1,325 1,391 -19.16%
-
Tax Rate 16.25% 57.35% 31.50% 43.21% 25.94% 32.43% 30.73% -
Total Cost 11,471 10,249 10,647 11,120 8,624 10,684 9,300 14.96%
-
Net Worth 66,790 65,744 64,601 63,809 63,317 62,998 61,641 5.47%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 66,790 65,744 64,601 63,809 63,317 62,998 61,641 5.47%
NOSH 40,725 40,582 40,630 40,642 40,588 40,644 40,553 0.28%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.09% 8.11% 12.23% 4.87% 4.58% 11.03% 13.01% -
ROE 1.51% 1.38% 2.30% 0.89% 0.65% 2.10% 2.26% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 30.65 27.48 29.85 28.76 22.27 29.55 26.36 10.54%
EPS 2.48 2.23 3.65 1.40 1.02 3.26 3.43 -19.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.62 1.59 1.57 1.56 1.55 1.52 5.18%
Adjusted Per Share Value based on latest NOSH - 40,642
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 30.67 27.41 29.81 28.73 22.21 29.51 26.27 10.84%
EPS 2.48 2.22 3.64 1.40 1.02 3.26 3.42 -19.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6414 1.6157 1.5877 1.5682 1.5561 1.5483 1.5149 5.47%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.00 0.95 0.96 0.84 0.84 0.84 1.06 -
P/RPS 3.26 3.46 3.22 2.92 3.77 2.84 4.02 -13.00%
P/EPS 40.32 42.60 26.30 60.00 82.35 25.77 30.90 19.35%
EY 2.48 2.35 3.80 1.67 1.21 3.88 3.24 -16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.60 0.54 0.54 0.54 0.70 -8.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 28/11/03 26/08/03 29/05/03 25/02/03 28/11/02 28/08/02 -
Price 1.00 1.02 1.04 0.85 0.81 1.10 1.01 -
P/RPS 3.26 3.71 3.48 2.96 3.64 3.72 3.83 -10.15%
P/EPS 40.32 45.74 28.49 60.71 79.41 33.74 29.45 23.22%
EY 2.48 2.19 3.51 1.65 1.26 2.96 3.40 -18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.65 0.54 0.52 0.71 0.66 -5.10%

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