[UTUSAN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 43.11%
YoY- -917.85%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 336,810 348,714 355,674 328,814 338,462 368,494 377,633 -1.88%
PBT -20,286 -10,933 6,618 -14,242 2,276 2,945 26,916 -
Tax 4,876 2,524 3,341 1,593 -729 -1,588 -3,370 -
NP -15,410 -8,409 9,960 -12,649 1,546 1,357 23,545 -
-
NP to SH -15,410 -8,409 9,960 -12,649 1,546 1,357 23,545 -
-
Tax Rate - - -50.48% - 32.03% 53.92% 12.52% -
Total Cost 352,221 357,123 345,714 341,463 336,916 367,137 354,088 -0.08%
-
Net Worth 284,254 308,283 302,341 278,189 280,277 278,400 260,954 1.43%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 284,254 308,283 302,341 278,189 280,277 278,400 260,954 1.43%
NOSH 110,734 110,734 110,666 110,700 110,476 110,652 110,714 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -4.58% -2.41% 2.80% -3.85% 0.46% 0.37% 6.23% -
ROE -5.42% -2.73% 3.29% -4.55% 0.55% 0.49% 9.02% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 304.16 314.91 321.39 297.03 306.37 333.02 341.09 -1.89%
EPS -13.92 -7.60 9.00 -11.43 1.40 1.23 21.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.567 2.784 2.732 2.513 2.537 2.516 2.357 1.43%
Adjusted Per Share Value based on latest NOSH - 110,884
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 304.16 314.91 321.20 296.94 305.65 332.77 341.03 -1.88%
EPS -13.92 -7.60 8.99 -11.42 1.40 1.23 21.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.567 2.784 2.7303 2.5122 2.5311 2.5141 2.3566 1.43%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.71 0.72 0.67 0.80 0.96 0.70 1.15 -
P/RPS 0.23 0.23 0.21 0.27 0.31 0.21 0.34 -6.30%
P/EPS -5.10 -9.48 7.44 -7.00 68.57 57.07 5.41 -
EY -19.60 -10.55 13.43 -14.28 1.46 1.75 18.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.25 0.32 0.38 0.28 0.49 -8.89%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 28/11/12 30/11/11 24/11/10 23/11/09 26/11/08 28/11/07 -
Price 0.61 0.66 0.76 0.84 0.81 0.60 1.13 -
P/RPS 0.20 0.21 0.24 0.28 0.26 0.18 0.33 -8.00%
P/EPS -4.38 -8.69 8.44 -7.35 57.86 48.91 5.31 -
EY -22.81 -11.51 11.84 -13.60 1.73 2.04 18.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.28 0.33 0.32 0.24 0.48 -10.90%

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