[ULICORP] YoY TTM Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	96,965	85,999	62,210	52,038	23,311	42.77%
YoY %	12.75%	38.24%	19.55%	123.23%	-	-
Horiz. %	415.96%	368.92%	266.87%	223.23%	100.00%	-
PBT	-9,383	16,609	15,765	11,220	5,336	-
YoY %	-156.49%	5.35%	40.51%	110.27%	-	-
Horiz. %	-175.84%	311.26%	295.45%	210.27%	100.00%	-
Tax	2,582	-5,000	-4,195	-2,245	-2,484	-
YoY %	151.64%	-19.19%	-86.86%	9.62%	-	-
Horiz. %	-103.95%	201.29%	168.88%	90.38%	100.00%	-
NP	-6,801	11,609	11,570	8,975	2,852	-
YoY %	-158.58%	0.34%	28.91%	214.69%	-	-
Horiz. %	-238.46%	407.05%	405.68%	314.69%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-6,801	11,609	11,570	8,975	3,778	-
YoY %	-158.58%	0.34%	28.91%	137.56%	-	-
Horiz. %	-180.02%	307.28%	306.25%	237.56%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	30.10%	26.61%	20.01%	46.55%	-
YoY %	-	13.12%	32.98%	-57.01%	-	-
Horiz. %	-	64.66%	57.16%	42.99%	100.00%	-
Total Cost	103,766	74,390	50,640	43,063	20,459	50.02%
YoY %	39.49%	46.90%	17.60%	110.48%	-	-
Horiz. %	507.19%	363.61%	247.52%	210.48%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	89,693	91,188	43,985	57,555	48,400	16.66%
YoY %	-1.64%	107.32%	-23.58%	18.92%	-	-
Horiz. %	185.32%	188.40%	90.88%	118.92%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	89,693	91,188	43,985	57,555	48,400	16.66%
YoY %	-1.64%	107.32%	-23.58%	18.92%	-	-
Horiz. %	185.32%	188.40%	90.88%	118.92%	100.00%	-
NOSH	131,901	132,156	43,985	39,969	40,000	34.72%
YoY %	-0.19%	200.46%	10.05%	-0.08%	-	-
Horiz. %	329.75%	330.39%	109.96%	99.92%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	-7.01%	13.50%	18.60%	17.25%	12.23%	-
YoY %	-151.93%	-27.42%	7.83%	41.05%	-	-
Horiz. %	-57.32%	110.38%	152.09%	141.05%	100.00%	-
ROE	-7.58%	12.73%	26.30%	15.59%	7.81%	-
YoY %	-159.54%	-51.60%	68.70%	99.62%	-	-
Horiz. %	-97.06%	163.00%	336.75%	199.62%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	73.51	65.07	141.43	130.19	58.28	5.97%
YoY %	12.97%	-53.99%	8.63%	123.39%	-	-
Horiz. %	126.13%	111.65%	242.67%	223.39%	100.00%	-
EPS	-5.16	8.78	26.30	22.45	9.45	-
YoY %	-158.77%	-66.62%	17.15%	137.57%	-	-
Horiz. %	-54.60%	92.91%	278.31%	237.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.68	0.69	1.00	1.44	1.21	-13.40%
YoY %	-1.45%	-31.00%	-30.56%	19.01%	-	-
Horiz. %	56.20%	57.02%	82.64%	119.01%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 39,969
RPS	44.52	39.49	28.56	23.89	10.70	42.78%
YoY %	12.74%	38.27%	19.55%	123.27%	-	-
Horiz. %	416.07%	369.07%	266.92%	223.27%	100.00%	-
EPS	-3.12	5.33	5.31	4.12	1.73	-
YoY %	-158.54%	0.38%	28.88%	138.15%	-	-
Horiz. %	-180.35%	308.09%	306.94%	238.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.4118	0.4187	0.202	0.2643	0.2222	16.66%
YoY %	-1.65%	107.28%	-23.57%	18.95%	-	-
Horiz. %	185.33%	188.43%	90.91%	118.95%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.33	0.95	1.78	0.89	1.03	-
P/RPS	0.45	1.46	1.26	0.68	1.77	-28.97%
YoY %	-69.18%	15.87%	85.29%	-61.58%	-	-
Horiz. %	25.42%	82.49%	71.19%	38.42%	100.00%	-
P/EPS	-6.40	10.81	6.77	3.96	10.91	-
YoY %	-159.20%	59.68%	70.96%	-63.70%	-	-
Horiz. %	-58.66%	99.08%	62.05%	36.30%	100.00%	-
EY	-15.62	9.25	14.78	25.23	9.17	-
YoY %	-268.86%	-37.42%	-41.42%	175.14%	-	-
Horiz. %	-170.34%	100.87%	161.18%	275.14%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.49	1.38	1.78	0.62	0.85	-12.85%
YoY %	-64.49%	-22.47%	187.10%	-27.06%	-	-
Horiz. %	57.65%	162.35%	209.41%	72.94%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	29/08/06	23/08/05	17/08/04	22/08/03	-	-
Price	0.31	0.92	1.77	1.39	0.00	-
P/RPS	0.42	1.41	1.25	1.07	0.00	-
YoY %	-70.21%	12.80%	16.82%	0.00%	-	-
Horiz. %	39.25%	131.78%	116.82%	100.00%	-	-
P/EPS	-6.01	10.47	6.73	6.19	0.00	-
YoY %	-157.40%	55.57%	8.72%	0.00%	-	-
Horiz. %	-97.09%	169.14%	108.72%	100.00%	-	-
EY	-16.63	9.55	14.86	16.15	0.00	-
YoY %	-274.14%	-35.73%	-7.99%	0.00%	-	-
Horiz. %	-102.97%	59.13%	92.01%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.46	1.33	1.77	0.97	0.00	-
YoY %	-65.41%	-24.86%	82.47%	0.00%	-	-
Horiz. %	47.42%	137.11%	182.47%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos