[UCHITEC] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 9.85%
YoY- -5.31%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 40,174 38,698 33,565 29,276 32,354 27,717 23,111 9.64%
PBT 21,548 22,213 18,662 15,989 16,384 13,053 10,281 13.11%
Tax 92 -1,057 -822 -460 16 -1,319 -1,167 -
NP 21,640 21,156 17,840 15,529 16,400 11,734 9,114 15.49%
-
NP to SH 21,640 21,156 17,840 15,529 16,400 11,734 9,114 15.49%
-
Tax Rate -0.43% 4.76% 4.40% 2.88% -0.10% 10.10% 11.35% -
Total Cost 18,534 17,542 15,725 13,747 15,954 15,983 13,997 4.78%
-
Net Worth 175,661 186,232 168,855 185,041 165,682 141,908 99,178 9.99%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 175,661 186,232 168,855 185,041 165,682 141,908 99,178 9.99%
NOSH 373,747 372,464 367,078 362,827 64,719 62,514 39,991 45.10%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 53.87% 54.67% 53.15% 53.04% 50.69% 42.34% 39.44% -
ROE 12.32% 11.36% 10.57% 8.39% 9.90% 8.27% 9.19% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 10.75 10.39 9.14 8.07 49.99 44.34 57.79 -24.43%
EPS 5.79 5.68 4.86 4.28 25.34 18.77 22.79 -20.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.46 0.51 2.56 2.27 2.48 -24.20%
Adjusted Per Share Value based on latest NOSH - 362,827
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.67 8.36 7.25 6.32 6.99 5.98 4.99 9.63%
EPS 4.67 4.57 3.85 3.35 3.54 2.53 1.97 15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3793 0.4021 0.3646 0.3996 0.3578 0.3064 0.2142 9.98%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.12 3.28 2.94 1.77 1.92 1.44 1.20 -
P/RPS 29.03 31.57 32.15 21.94 3.84 3.25 2.08 55.13%
P/EPS 53.89 57.75 60.49 41.36 7.58 7.67 5.27 47.30%
EY 1.86 1.73 1.65 2.42 13.20 13.03 18.99 -32.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.64 6.56 6.39 3.47 0.75 0.63 0.48 54.90%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 14/08/07 23/08/06 15/08/05 23/08/04 28/08/03 29/08/02 27/08/01 -
Price 3.02 3.14 3.04 1.79 1.89 1.46 1.15 -
P/RPS 28.10 30.22 33.25 22.18 3.78 3.29 1.99 55.43%
P/EPS 52.16 55.28 62.55 41.82 7.46 7.78 5.05 47.54%
EY 1.92 1.81 1.60 2.39 13.41 12.86 19.82 -32.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.43 6.28 6.61 3.51 0.74 0.64 0.46 55.17%

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