[UNIMECH] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 127.46%
YoY- -24.5%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 19,222 89,007 66,200 43,273 19,926 70,294 52,969 -49.09%
PBT 3,218 6,436 6,256 5,239 2,361 10,561 10,614 -54.83%
Tax -1,014 -2,418 -2,177 -1,793 -846 -2,844 -3,627 -57.21%
NP 2,204 4,018 4,079 3,446 1,515 7,717 6,987 -53.62%
-
NP to SH 2,204 4,018 4,079 3,446 1,515 7,717 7,239 -54.70%
-
Tax Rate 31.51% 37.57% 34.80% 34.22% 35.83% 26.93% 34.17% -
Total Cost 17,018 84,989 62,121 39,827 18,411 62,577 45,982 -48.42%
-
Net Worth 95,682 43,579 86,889 88,714 86,916 81,625 79,732 12.91%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,513 - - - 2,283 - -
Div Payout % - 37.66% - - - 29.59% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 95,682 43,579 86,889 88,714 86,916 81,625 79,732 12.91%
NOSH 65,988 60,527 60,340 60,350 60,358 57,080 57,361 9.78%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 11.47% 4.51% 6.16% 7.96% 7.60% 10.98% 13.19% -
ROE 2.30% 9.22% 4.69% 3.88% 1.74% 9.45% 9.08% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.13 147.05 109.71 71.70 33.01 123.15 92.34 -53.62%
EPS 3.34 3.32 6.76 5.71 2.51 13.24 12.62 -58.74%
DPS 0.00 2.50 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.45 0.72 1.44 1.47 1.44 1.43 1.39 2.85%
Adjusted Per Share Value based on latest NOSH - 60,374
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.11 56.06 41.70 27.26 12.55 44.27 33.36 -49.08%
EPS 1.39 2.53 2.57 2.17 0.95 4.86 4.56 -54.67%
DPS 0.00 0.95 0.00 0.00 0.00 1.44 0.00 -
NAPS 0.6027 0.2745 0.5473 0.5588 0.5474 0.5141 0.5022 12.91%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.67 0.70 0.73 0.68 0.53 0.54 0.62 -
P/RPS 2.30 0.48 0.67 0.95 1.61 0.44 0.67 127.39%
P/EPS 20.06 10.54 10.80 11.91 21.12 3.99 4.91 155.34%
EY 4.99 9.48 9.26 8.40 4.74 25.04 20.35 -60.79%
DY 0.00 3.57 0.00 0.00 0.00 7.41 0.00 -
P/NAPS 0.46 0.97 0.51 0.46 0.37 0.38 0.45 1.47%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 30/03/04 28/11/03 29/08/03 30/05/03 03/04/03 29/11/02 -
Price 0.57 0.67 0.75 0.69 0.60 0.54 0.60 -
P/RPS 1.96 0.46 0.68 0.96 1.82 0.44 0.65 108.57%
P/EPS 17.07 10.09 11.09 12.08 23.90 3.99 4.75 134.43%
EY 5.86 9.91 9.01 8.28 4.18 25.04 21.03 -57.30%
DY 0.00 3.73 0.00 0.00 0.00 7.41 0.00 -
P/NAPS 0.39 0.93 0.52 0.47 0.42 0.38 0.43 -6.29%

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