[UNIMECH] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.36%
YoY- -0.42%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 90,356 94,141 92,009 89,420 99,452 88,852 80,737 7.80%
PBT 12,940 8,954 9,633 11,008 11,976 6,822 10,769 13.03%
Tax -3,216 -2,982 -3,012 -3,096 -3,332 -2,265 -3,750 -9.74%
NP 9,724 5,972 6,621 7,912 8,644 4,557 7,018 24.31%
-
NP to SH 89,072 5,797 7,120 7,576 8,644 4,557 7,018 444.95%
-
Tax Rate 24.85% 33.30% 31.27% 28.12% 27.82% 33.20% 34.82% -
Total Cost 80,632 88,169 85,388 81,508 90,808 84,295 73,718 6.16%
-
Net Worth 101,992 102,150 99,536 100,744 99,325 97,801 97,049 3.37%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 101,992 102,150 99,536 100,744 99,325 97,801 97,049 3.37%
NOSH 134,201 134,408 134,508 134,326 134,223 133,975 133,604 0.29%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.76% 6.34% 7.20% 8.85% 8.69% 5.13% 8.69% -
ROE 87.33% 5.67% 7.15% 7.52% 8.70% 4.66% 7.23% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 67.33 70.04 68.40 66.57 74.09 66.32 60.43 7.48%
EPS 6.76 4.31 5.29 5.64 6.44 4.05 5.25 18.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.74 0.75 0.74 0.73 0.7264 3.06%
Adjusted Per Share Value based on latest NOSH - 134,462
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 56.91 59.29 57.95 56.32 62.64 55.96 50.85 7.80%
EPS 56.10 3.65 4.48 4.77 5.44 2.87 4.42 444.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6424 0.6434 0.6269 0.6345 0.6256 0.616 0.6113 3.36%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.44 0.43 0.43 0.44 0.48 0.57 0.53 -
P/RPS 0.65 0.61 0.63 0.66 0.65 0.86 0.88 -18.30%
P/EPS 0.66 9.97 8.12 7.80 7.45 16.76 10.09 -83.79%
EY 150.85 10.03 12.31 12.82 13.42 5.97 9.91 515.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.58 0.59 0.65 0.78 0.73 -14.22%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 30/11/05 29/08/05 31/05/05 08/03/05 04/02/05 -
Price 0.44 0.44 0.41 0.40 0.46 0.52 0.56 -
P/RPS 0.65 0.63 0.60 0.60 0.62 0.78 0.93 -21.26%
P/EPS 0.66 10.20 7.75 7.09 7.14 15.29 10.66 -84.37%
EY 150.85 9.80 12.91 14.10 14.00 6.54 9.38 538.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.55 0.53 0.62 0.71 0.77 -17.22%

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