[UCHITEC] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -1.98%
YoY- 28.75%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 33,565 29,276 32,354 27,717 23,111 17,629 0 -100.00%
PBT 18,662 15,989 16,384 13,053 10,281 7,021 0 -100.00%
Tax -822 -460 16 -1,319 -1,167 -2,169 0 -100.00%
NP 17,840 15,529 16,400 11,734 9,114 4,852 0 -100.00%
-
NP to SH 17,840 15,529 16,400 11,734 9,114 4,852 0 -100.00%
-
Tax Rate 4.40% 2.88% -0.10% 10.10% 11.35% 30.89% - -
Total Cost 15,725 13,747 15,954 15,983 13,997 12,777 0 -100.00%
-
Net Worth 168,855 185,041 165,682 141,908 99,178 54,402 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 168,855 185,041 165,682 141,908 99,178 54,402 0 -100.00%
NOSH 367,078 362,827 64,719 62,514 39,991 34,001 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 53.15% 53.04% 50.69% 42.34% 39.44% 27.52% 0.00% -
ROE 10.57% 8.39% 9.90% 8.27% 9.19% 8.92% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 9.14 8.07 49.99 44.34 57.79 51.85 0.00 -100.00%
EPS 4.86 4.28 25.34 18.77 22.79 14.27 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.51 2.56 2.27 2.48 1.60 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 62,514
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 7.25 6.32 6.99 5.98 4.99 3.81 0.00 -100.00%
EPS 3.85 3.35 3.54 2.53 1.97 1.05 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3646 0.3996 0.3578 0.3064 0.2142 0.1175 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - - -
Price 2.94 1.77 1.92 1.44 1.20 0.00 0.00 -
P/RPS 32.15 21.94 3.84 3.25 2.08 0.00 0.00 -100.00%
P/EPS 60.49 41.36 7.58 7.67 5.27 0.00 0.00 -100.00%
EY 1.65 2.42 13.20 13.03 18.99 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.39 3.47 0.75 0.63 0.48 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 15/08/05 23/08/04 28/08/03 29/08/02 27/08/01 21/08/00 - -
Price 3.04 1.79 1.89 1.46 1.15 1.22 0.00 -
P/RPS 33.25 22.18 3.78 3.29 1.99 2.35 0.00 -100.00%
P/EPS 62.55 41.82 7.46 7.78 5.05 8.55 0.00 -100.00%
EY 1.60 2.39 13.41 12.86 19.82 11.70 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.61 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