[UPA] YoY Quarter Result on 30-Jun-2001 [#2]

Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 6.77%
YoY- -47.45%
View:
Show?
Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 35,657 28,442 18,902 15,530 17,279 0 -100.00%
PBT 6,958 4,988 2,473 1,920 3,388 0 -100.00%
Tax -1,951 -718 -572 -642 -956 0 -100.00%
NP 5,007 4,270 1,901 1,278 2,432 0 -100.00%
-
NP to SH 5,007 4,270 1,901 1,278 2,432 0 -100.00%
-
Tax Rate 28.04% 14.39% 23.13% 33.44% 28.22% - -
Total Cost 30,650 24,172 17,001 14,252 14,847 0 -100.00%
-
Net Worth 98,781 87,499 81,921 73,878 67,186 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 98,781 87,499 81,921 73,878 67,186 0 -100.00%
NOSH 61,738 43,749 35,009 35,013 34,992 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 14.04% 15.01% 10.06% 8.23% 14.07% 0.00% -
ROE 5.07% 4.88% 2.32% 1.73% 3.62% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 57.75 65.01 53.99 44.35 49.38 0.00 -100.00%
EPS 8.11 9.76 5.43 3.65 6.95 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 2.00 2.34 2.11 1.92 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 35,013
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 14.94 11.91 7.92 6.50 7.24 0.00 -100.00%
EPS 2.10 1.79 0.80 0.54 1.02 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4138 0.3665 0.3431 0.3094 0.2814 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.45 1.70 2.05 1.60 2.40 0.00 -
P/RPS 2.51 2.61 3.80 3.61 4.86 0.00 -100.00%
P/EPS 17.88 17.42 37.75 43.84 34.53 0.00 -100.00%
EY 5.59 5.74 2.65 2.28 2.90 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.85 0.88 0.76 1.25 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/04 29/08/03 29/08/02 29/08/01 05/10/00 - -
Price 1.40 1.35 1.47 1.72 2.26 0.00 -
P/RPS 2.42 2.08 2.72 3.88 4.58 0.00 -100.00%
P/EPS 17.26 13.83 27.07 47.12 32.52 0.00 -100.00%
EY 5.79 7.23 3.69 2.12 3.08 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.68 0.63 0.82 1.18 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