[UCHITEC] YoY Cumulative Quarter Result on 30-Jun-2001 [#2]

Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 110.92%
YoY- 57.53%
View:
Show?
Cumulative Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 55,985 63,089 53,916 44,896 34,753 0 -100.00%
PBT 30,598 31,612 26,405 19,769 14,319 0 -100.00%
Tax -933 -1,545 -2,700 -2,438 -3,317 0 -100.00%
NP 29,665 30,067 23,705 17,331 11,002 0 -100.00%
-
NP to SH 29,665 30,067 23,705 17,331 11,002 0 -100.00%
-
Tax Rate 3.05% 4.89% 10.23% 12.33% 23.17% - -
Total Cost 26,320 33,022 30,211 27,565 23,751 0 -100.00%
-
Net Worth 184,952 165,672 141,904 99,194 54,398 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 116,048 142 - - - - -100.00%
Div Payout % 391.20% 0.47% - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 184,952 165,672 141,904 99,194 54,398 0 -100.00%
NOSH 362,652 64,715 62,513 39,997 33,998 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 52.99% 47.66% 43.97% 38.60% 31.66% 0.00% -
ROE 16.04% 18.15% 16.70% 17.47% 20.23% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 15.44 97.49 86.25 112.25 102.22 0.00 -100.00%
EPS 8.18 46.46 37.92 43.33 32.36 0.00 -100.00%
DPS 32.00 0.22 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.51 2.56 2.27 2.48 1.60 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,991
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 12.09 13.62 11.64 9.69 7.50 0.00 -100.00%
EPS 6.41 6.49 5.12 3.74 2.38 0.00 -100.00%
DPS 25.06 0.03 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.3994 0.3577 0.3064 0.2142 0.1175 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 - - -
Price 1.77 1.92 1.44 1.20 0.00 0.00 -
P/RPS 11.47 1.97 1.67 1.07 0.00 0.00 -100.00%
P/EPS 21.64 4.13 3.80 2.77 0.00 0.00 -100.00%
EY 4.62 24.20 26.33 36.11 0.00 0.00 -100.00%
DY 18.08 0.11 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.47 0.75 0.63 0.48 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 23/08/04 28/08/03 29/08/02 27/08/01 21/08/00 - -
Price 1.79 1.89 1.46 1.15 1.22 0.00 -
P/RPS 11.60 1.94 1.69 1.02 1.19 0.00 -100.00%
P/EPS 21.88 4.07 3.85 2.65 3.77 0.00 -100.00%
EY 4.57 24.58 25.97 37.68 26.52 0.00 -100.00%
DY 17.88 0.12 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 3.51 0.74 0.64 0.46 0.76 0.00 -100.00%

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