[ULICORP] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[ULICORP] UNITED U-LI CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -178.66%
YoY- -154.08%
Quarter Report
Latest QR
Upcoming QR
ULICORP's Result
ULICORP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 99,553 96,965 97,016 92,260 90,837 85,999 78,843 16.80%
PBT -9,071 -9,383 -10,804 -9,082 13,503 16,609 19,991 -
Tax 2,854 2,582 2,527 1,669 -4,079 -5,000 -5,524 -
NP -6,217 -6,801 -8,277 -7,413 9,424 11,609 14,467 -
-
NP to SH -6,217 -6,801 -8,277 -7,413 9,424 11,609 14,467 -
-
Tax Rate - - - - 30.21% 30.10% 27.63% -
Total Cost 105,770 103,766 105,293 99,673 81,413 74,390 64,376 39.19%
-
Net Worth 91,035 89,693 86,949 85,844 90,818 91,188 91,142 -0.07%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 91,035 89,693 86,949 85,844 90,818 91,188 91,142 -0.07%
NOSH 131,935 131,901 131,741 132,067 131,621 132,156 132,090 -0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -6.24% -7.01% -8.53% -8.03% 10.37% 13.50% 18.35% -
ROE -6.83% -7.58% -9.52% -8.64% 10.38% 12.73% 15.87% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 75.46 73.51 73.64 69.86 69.01 65.07 59.69 16.90%
EPS -4.71 -5.16 -6.28 -5.61 7.16 8.78 10.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.66 0.65 0.69 0.69 0.69 0.00%
Adjusted Per Share Value based on latest NOSH - 132,067
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.71 44.52 44.54 42.36 41.71 39.49 36.20 16.80%
EPS -2.85 -3.12 -3.80 -3.40 4.33 5.33 6.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.418 0.4118 0.3992 0.3941 0.417 0.4187 0.4185 -0.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.33 0.31 0.35 0.64 0.95 1.03 -
P/RPS 0.41 0.45 0.42 0.50 0.93 1.46 1.73 -61.66%
P/EPS -6.58 -6.40 -4.93 -6.24 8.94 10.81 9.40 -
EY -15.20 -15.62 -20.27 -16.04 11.19 9.25 10.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.47 0.54 0.93 1.38 1.49 -54.95%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 29/08/06 29/05/06 27/02/06 30/11/05 23/08/05 25/05/05 -
Price 0.35 0.31 0.36 0.34 0.47 0.92 1.00 -
P/RPS 0.46 0.42 0.49 0.49 0.68 1.41 1.68 -57.80%
P/EPS -7.43 -6.01 -5.73 -6.06 6.56 10.47 9.13 -
EY -13.46 -16.63 -17.45 -16.51 15.23 9.55 10.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.55 0.52 0.68 1.33 1.45 -50.14%

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