[UNIMECH] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 89.69%
YoY- -1.95%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 94,141 92,009 89,420 99,452 88,852 80,737 77,066 14.23%
PBT 8,954 9,633 11,008 11,976 6,822 10,769 11,446 -15.06%
Tax -2,982 -3,012 -3,096 -3,332 -2,265 -3,750 -3,838 -15.44%
NP 5,972 6,621 7,912 8,644 4,557 7,018 7,608 -14.86%
-
NP to SH 5,797 7,120 7,576 8,644 4,557 7,018 7,608 -16.53%
-
Tax Rate 33.30% 31.27% 28.12% 27.82% 33.20% 34.82% 33.53% -
Total Cost 88,169 85,388 81,508 90,808 84,295 73,718 69,458 17.18%
-
Net Worth 102,150 99,536 100,744 99,325 97,801 97,049 97,931 2.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 102,150 99,536 100,744 99,325 97,801 97,049 97,931 2.84%
NOSH 134,408 134,508 134,326 134,223 133,975 133,604 66,619 59.46%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.34% 7.20% 8.85% 8.69% 5.13% 8.69% 9.87% -
ROE 5.67% 7.15% 7.52% 8.70% 4.66% 7.23% 7.77% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 70.04 68.40 66.57 74.09 66.32 60.43 115.68 -28.36%
EPS 4.31 5.29 5.64 6.44 4.05 5.25 11.42 -47.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.75 0.74 0.73 0.7264 1.47 -35.50%
Adjusted Per Share Value based on latest NOSH - 134,223
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 64.17 62.71 60.95 67.79 60.56 55.03 52.53 14.23%
EPS 3.95 4.85 5.16 5.89 3.11 4.78 5.19 -16.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6962 0.6784 0.6867 0.677 0.6666 0.6615 0.6675 2.83%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.43 0.43 0.44 0.48 0.57 0.53 0.59 -
P/RPS 0.61 0.63 0.66 0.65 0.86 0.88 0.51 12.64%
P/EPS 9.97 8.12 7.80 7.45 16.76 10.09 5.17 54.74%
EY 10.03 12.31 12.82 13.42 5.97 9.91 19.36 -35.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.59 0.65 0.78 0.73 0.40 26.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 29/08/05 31/05/05 08/03/05 04/02/05 27/08/04 -
Price 0.44 0.41 0.40 0.46 0.52 0.56 0.54 -
P/RPS 0.63 0.60 0.60 0.62 0.78 0.93 0.47 21.50%
P/EPS 10.20 7.75 7.09 7.14 15.29 10.66 4.73 66.68%
EY 9.80 12.91 14.10 14.00 6.54 9.38 21.15 -40.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.53 0.62 0.71 0.77 0.37 34.83%

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