[UPA] YoY TTM 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- -14.12%
YoY- -14.78%
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 100,895 92,615 66,861 58,881 53,323 0 -100.00%
PBT 16,614 15,757 11,723 9,124 9,559 0 -100.00%
Tax -3,699 -4,076 -2,568 -2,105 -1,323 0 -100.00%
NP 12,915 11,681 9,155 7,019 8,236 0 -100.00%
-
NP to SH 12,915 11,681 9,155 7,019 8,236 0 -100.00%
-
Tax Rate 22.26% 25.87% 21.91% 23.07% 13.84% - -
Total Cost 87,980 80,934 57,706 51,862 45,087 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 12.80% 12.61% 13.69% 11.92% 15.45% 0.00% -
ROE 13.07% 13.35% 11.18% 9.50% 12.26% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 163.42 211.69 190.98 168.17 152.38 0.00 -100.00%
EPS 20.92 26.70 26.15 20.05 23.54 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 42.26 38.79 28.01 24.66 22.33 0.00 -100.00%
EPS 5.41 4.89 3.83 2.94 3.45 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 0.89 0.80 1.07 0.95 1.57 0.00 -100.00%
P/EPS 6.93 6.37 7.84 7.98 10.20 0.00 -100.00%
EY 14.43 15.71 12.76 12.53 9.81 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 0.86 0.64 0.77 1.02 1.48 0.00 -100.00%
P/EPS 6.69 5.06 5.62 8.58 9.60 0.00 -100.00%
EY 14.94 19.78 17.79 11.65 10.41 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