[UCHITEC] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 102.49%
YoY- 5.63%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 48,982 40,500 70,361 79,128 74,268 66,427 55,985 -2.20%
PBT 24,329 8,100 36,406 42,905 41,714 37,243 30,598 -3.74%
Tax -449 -664 -1,436 -151 -1,237 -1,553 -933 -11.47%
NP 23,880 7,436 34,970 42,754 40,477 35,690 29,665 -3.54%
-
NP to SH 23,880 7,436 34,970 42,754 40,477 35,690 29,665 -3.54%
-
Tax Rate 1.85% 8.20% 3.94% 0.35% 2.97% 4.17% 3.05% -
Total Cost 25,102 33,064 35,391 36,374 33,791 30,737 26,320 -0.78%
-
Net Worth 174,279 156,155 167,587 175,803 186,358 168,903 184,952 -0.98%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - 47,733 116,048 -
Div Payout % - - - - - 133.74% 391.20% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 174,279 156,155 167,587 175,803 186,358 168,903 184,952 -0.98%
NOSH 370,807 371,800 372,417 374,050 372,716 367,181 362,652 0.37%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 48.75% 18.36% 49.70% 54.03% 54.50% 53.73% 52.99% -
ROE 13.70% 4.76% 20.87% 24.32% 21.72% 21.13% 16.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.21 10.89 18.89 21.15 19.93 18.09 15.44 -2.56%
EPS 6.44 2.00 9.39 11.43 10.86 9.72 8.18 -3.90%
DPS 0.00 0.00 0.00 0.00 0.00 13.00 32.00 -
NAPS 0.47 0.42 0.45 0.47 0.50 0.46 0.51 -1.35%
Adjusted Per Share Value based on latest NOSH - 373,747
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.57 8.74 15.19 17.08 16.03 14.34 12.08 -2.19%
EPS 5.15 1.61 7.55 9.23 8.74 7.70 6.40 -3.55%
DPS 0.00 0.00 0.00 0.00 0.00 10.30 25.05 -
NAPS 0.3762 0.3371 0.3617 0.3795 0.4023 0.3646 0.3992 -0.98%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.29 1.13 2.01 3.12 3.28 2.94 1.77 -
P/RPS 9.77 10.37 10.64 14.75 16.46 16.25 11.47 -2.63%
P/EPS 20.03 56.50 21.41 27.30 30.20 30.25 21.64 -1.27%
EY 4.99 1.77 4.67 3.66 3.31 3.31 4.62 1.29%
DY 0.00 0.00 0.00 0.00 0.00 4.42 18.08 -
P/NAPS 2.74 2.69 4.47 6.64 6.56 6.39 3.47 -3.85%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 25/08/09 28/08/08 14/08/07 23/08/06 15/08/05 23/08/04 -
Price 1.41 1.30 1.48 3.02 3.14 3.04 1.79 -
P/RPS 10.67 11.93 7.83 14.28 15.76 16.80 11.60 -1.38%
P/EPS 21.89 65.00 15.76 26.42 28.91 31.28 21.88 0.00%
EY 4.57 1.54 6.34 3.78 3.46 3.20 4.57 0.00%
DY 0.00 0.00 0.00 0.00 0.00 4.28 17.88 -
P/NAPS 3.00 3.10 3.29 6.43 6.28 6.61 3.51 -2.58%

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