[UNIMECH] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
08-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -80.67%
YoY- 13.65%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 24,813 99,652 73,389 49,069 22,589 94,141 69,007 -49.46%
PBT 3,880 14,287 9,778 6,392 3,235 8,954 7,225 -33.95%
Tax -1,060 -3,936 -2,998 -1,840 -804 -2,982 -2,259 -39.64%
NP 2,820 10,351 6,780 4,552 2,431 5,972 4,966 -31.44%
-
NP to SH 2,764 9,810 6,442 4,305 22,268 5,797 5,340 -35.55%
-
Tax Rate 27.32% 27.55% 30.66% 28.79% 24.85% 33.30% 31.27% -
Total Cost 21,993 89,301 66,609 44,517 20,158 88,169 64,041 -50.99%
-
Net Worth 106,401 112,258 107,143 106,279 101,992 102,150 99,536 4.55%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 106,401 112,258 107,143 106,279 101,992 102,150 99,536 4.55%
NOSH 122,300 132,068 133,929 134,531 134,201 134,408 134,508 -6.15%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.37% 10.39% 9.24% 9.28% 10.76% 6.34% 7.20% -
ROE 2.60% 8.74% 6.01% 4.05% 21.83% 5.67% 5.36% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 20.29 75.45 54.80 36.47 16.83 70.04 51.30 -46.14%
EPS 2.26 7.43 4.81 3.20 1.69 4.31 3.97 -31.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.80 0.79 0.76 0.76 0.74 11.40%
Adjusted Per Share Value based on latest NOSH - 133,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.63 62.77 46.22 30.91 14.23 59.29 43.46 -49.45%
EPS 1.74 6.18 4.06 2.71 14.03 3.65 3.36 -35.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6702 0.7071 0.6748 0.6694 0.6424 0.6434 0.6269 4.55%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.77 0.55 0.46 0.44 0.44 0.43 0.43 -
P/RPS 3.80 0.73 0.84 1.21 2.61 0.61 0.84 173.78%
P/EPS 34.07 7.40 9.56 13.75 2.65 9.97 10.83 114.84%
EY 2.94 13.51 10.46 7.27 37.71 10.03 9.23 -53.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.65 0.58 0.56 0.58 0.57 0.58 33.07%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 29/11/06 08/09/06 31/05/06 28/02/06 30/11/05 -
Price 0.70 0.78 0.52 0.46 0.44 0.44 0.41 -
P/RPS 3.45 1.03 0.95 1.26 2.61 0.63 0.80 165.17%
P/EPS 30.97 10.50 10.81 14.38 2.65 10.20 10.33 108.05%
EY 3.23 9.52 9.25 6.96 37.71 9.80 9.68 -51.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.92 0.65 0.58 0.58 0.58 0.55 28.40%

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