[UCHITEC] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 168.35%
YoY- -78.74%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 39,987 52,616 48,982 40,500 70,361 79,128 74,268 -9.79%
PBT 19,646 25,834 24,329 8,100 36,406 42,905 41,714 -11.78%
Tax -507 -510 -449 -664 -1,436 -151 -1,237 -13.80%
NP 19,139 25,324 23,880 7,436 34,970 42,754 40,477 -11.72%
-
NP to SH 19,139 25,324 23,880 7,436 34,970 42,754 40,477 -11.72%
-
Tax Rate 2.58% 1.97% 1.85% 8.20% 3.94% 0.35% 2.97% -
Total Cost 20,848 27,292 25,102 33,064 35,391 36,374 33,791 -7.72%
-
Net Worth 181,044 177,194 174,279 156,155 167,587 175,803 186,358 -0.48%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 181,044 177,194 174,279 156,155 167,587 175,803 186,358 -0.48%
NOSH 369,478 369,154 370,807 371,800 372,417 374,050 372,716 -0.14%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 47.86% 48.13% 48.75% 18.36% 49.70% 54.03% 54.50% -
ROE 10.57% 14.29% 13.70% 4.76% 20.87% 24.32% 21.72% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 10.82 14.25 13.21 10.89 18.89 21.15 19.93 -9.67%
EPS 5.18 6.86 6.44 2.00 9.39 11.43 10.86 -11.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.47 0.42 0.45 0.47 0.50 -0.33%
Adjusted Per Share Value based on latest NOSH - 370,238
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.63 11.36 10.58 8.74 15.19 17.09 16.04 -9.80%
EPS 4.13 5.47 5.16 1.61 7.55 9.23 8.74 -11.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3909 0.3826 0.3763 0.3372 0.3619 0.3796 0.4024 -0.48%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.19 1.35 1.29 1.13 2.01 3.12 3.28 -
P/RPS 11.00 9.47 9.77 10.37 10.64 14.75 16.46 -6.49%
P/EPS 22.97 19.68 20.03 56.50 21.41 27.30 30.20 -4.45%
EY 4.35 5.08 4.99 1.77 4.67 3.66 3.31 4.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.81 2.74 2.69 4.47 6.64 6.56 -15.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 19/08/10 25/08/09 28/08/08 14/08/07 23/08/06 -
Price 1.18 1.24 1.41 1.30 1.48 3.02 3.14 -
P/RPS 10.90 8.70 10.67 11.93 7.83 14.28 15.76 -5.95%
P/EPS 22.78 18.08 21.89 65.00 15.76 26.42 28.91 -3.89%
EY 4.39 5.53 4.57 1.54 6.34 3.78 3.46 4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.58 3.00 3.10 3.29 6.43 6.28 -14.74%

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