[UCHITEC] YoY 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- 68.35%
YoY- -71.55%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 17,958 27,650 24,973 22,362 33,545 40,174 38,698 -12.00%
PBT 8,432 13,624 14,249 4,954 17,220 21,548 22,213 -14.89%
Tax -228 -260 -323 -289 -822 92 -1,057 -22.53%
NP 8,204 13,364 13,926 4,665 16,398 21,640 21,156 -14.59%
-
NP to SH 8,204 13,364 13,926 4,665 16,398 21,640 21,156 -14.59%
-
Tax Rate 2.70% 1.91% 2.27% 5.83% 4.77% -0.43% 4.76% -
Total Cost 9,754 14,286 11,047 17,697 17,147 18,534 17,542 -9.31%
-
Net Worth 181,079 177,202 174,539 155,499 167,706 175,661 186,232 -0.46%
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 181,079 177,202 174,539 155,499 167,706 175,661 186,232 -0.46%
NOSH 369,549 369,171 371,360 370,238 372,681 373,747 372,464 -0.13%
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 45.68% 48.33% 55.76% 20.86% 48.88% 53.87% 54.67% -
ROE 4.53% 7.54% 7.98% 3.00% 9.78% 12.32% 11.36% -
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 4.86 7.49 6.72 6.04 9.00 10.75 10.39 -11.88%
EPS 2.22 3.62 3.75 1.26 4.40 5.79 5.68 -14.48%
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 3.88 5.97 5.39 4.83 7.24 8.67 8.36 -11.99%
EPS 1.77 2.89 3.01 1.01 3.54 4.67 4.57 -14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.391 0.3826 0.3769 0.3358 0.3621 0.3793 0.4021 -0.46%
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 24.49 18.02 19.18 18.71 22.33 29.03 31.57 -4.14%
P/EPS 53.60 37.29 34.40 89.68 45.68 53.89 57.75 -1.23%
EY 1.87 2.68 2.91 1.12 2.19 1.86 1.73 1.30%
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 24.28 16.56 20.97 21.52 16.44 28.10 30.22 -3.57%
P/EPS 53.15 34.25 37.60 103.17 33.64 52.16 55.28 -0.65%
EY 1.88 2.92 2.66 0.97 2.97 1.92 1.81 0.63%
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