[UTUSAN] QoQ TTM Result on 30-Jun-2013 [#2]

Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 17.96%
YoY- -186.93%
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 331,857 342,431 336,324 345,858 339,305 345,252 361,333 -5.52%
PBT -31,256 -20,393 -23,237 -14,573 -20,233 -16,223 3,192 -
Tax 4,051 4,181 2,187 -934 1,332 423 493 307.72%
NP -27,205 -16,212 -21,050 -15,507 -18,901 -15,800 3,685 -
-
NP to SH -27,205 -16,212 -21,050 -15,507 -18,901 -15,800 3,685 -
-
Tax Rate - - - - - - -15.44% -
Total Cost 359,062 358,643 357,374 361,365 358,206 361,052 357,648 0.26%
-
Net Worth 256,349 279,712 284,254 288,794 286,468 296,550 308,283 -11.58%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 256,349 279,712 284,254 288,794 286,468 296,550 308,283 -11.58%
NOSH 110,734 110,734 110,734 110,734 110,734 110,734 110,734 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -8.20% -4.73% -6.26% -4.48% -5.57% -4.58% 1.02% -
ROE -10.61% -5.80% -7.41% -5.37% -6.60% -5.33% 1.20% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 299.69 309.36 303.72 312.33 306.41 311.78 326.31 -5.52%
EPS -24.57 -14.65 -19.01 -14.00 -17.07 -14.27 3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.315 2.527 2.567 2.608 2.587 2.678 2.784 -11.58%
Adjusted Per Share Value based on latest NOSH - 110,734
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 299.69 309.24 303.72 312.33 306.41 311.79 326.31 -5.52%
EPS -24.57 -14.64 -19.01 -14.00 -17.07 -14.27 3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.315 2.526 2.567 2.608 2.587 2.678 2.784 -11.58%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.60 0.60 0.71 0.64 0.60 0.73 0.72 -
P/RPS 0.20 0.19 0.23 0.20 0.20 0.23 0.22 -6.16%
P/EPS -2.44 -4.10 -3.73 -4.57 -3.52 -5.12 21.64 -
EY -40.95 -24.41 -26.77 -21.88 -28.45 -19.55 4.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.28 0.25 0.23 0.27 0.26 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 06/06/14 26/02/14 27/11/13 26/08/13 28/05/13 27/02/13 28/11/12 -
Price 0.70 0.60 0.61 0.625 0.70 0.65 0.66 -
P/RPS 0.23 0.19 0.20 0.20 0.23 0.21 0.20 9.77%
P/EPS -2.85 -4.10 -3.21 -4.46 -4.10 -4.56 19.83 -
EY -35.10 -24.41 -31.16 -22.41 -24.38 -21.95 5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.24 0.24 0.27 0.24 0.24 16.05%

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