[UNIMECH] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 38.38%
YoY- 29.05%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 44,710 24,863 88,852 60,553 38,533 19,222 89,007 -36.83%
PBT 5,504 2,994 6,822 8,077 5,723 3,218 6,436 -9.91%
Tax -1,548 -833 -2,265 -2,813 -1,919 -1,014 -2,418 -25.73%
NP 3,956 2,161 4,557 5,264 3,804 2,204 4,018 -1.03%
-
NP to SH 3,788 2,161 4,557 5,264 3,804 2,204 4,018 -3.85%
-
Tax Rate 28.12% 27.82% 33.20% 34.83% 33.53% 31.51% 37.57% -
Total Cost 40,754 22,702 84,295 55,289 34,729 17,018 84,989 -38.76%
-
Net Worth 100,744 99,325 97,801 97,049 97,931 95,682 43,579 74.92%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - 1,513 -
Div Payout % - - - - - - 37.66% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 100,744 99,325 97,801 97,049 97,931 95,682 43,579 74.92%
NOSH 134,326 134,223 133,975 133,604 66,619 65,988 60,527 70.22%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.85% 8.69% 5.13% 8.69% 9.87% 11.47% 4.51% -
ROE 3.76% 2.18% 4.66% 5.42% 3.88% 2.30% 9.22% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 33.28 18.52 66.32 45.32 57.84 29.13 147.05 -62.89%
EPS 2.82 1.61 4.05 3.94 5.71 3.34 3.32 -10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.75 0.74 0.73 0.7264 1.47 1.45 0.72 2.76%
Adjusted Per Share Value based on latest NOSH - 133,944
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 28.16 15.66 55.96 38.14 24.27 12.11 56.06 -36.83%
EPS 2.39 1.36 2.87 3.32 2.40 1.39 2.53 -3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
NAPS 0.6345 0.6256 0.616 0.6113 0.6168 0.6027 0.2745 74.90%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.44 0.48 0.57 0.53 0.59 0.67 0.70 -
P/RPS 1.32 2.59 0.86 1.17 1.02 2.30 0.48 96.40%
P/EPS 15.60 29.81 16.76 13.45 10.33 20.06 10.54 29.90%
EY 6.41 3.35 5.97 7.43 9.68 4.99 9.48 -22.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.59 0.65 0.78 0.73 0.40 0.46 0.97 -28.23%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 08/03/05 04/02/05 27/08/04 31/05/04 30/03/04 -
Price 0.40 0.46 0.52 0.56 0.54 0.57 0.67 -
P/RPS 1.20 2.48 0.78 1.24 0.93 1.96 0.46 89.61%
P/EPS 14.18 28.57 15.29 14.21 9.46 17.07 10.09 25.49%
EY 7.05 3.50 6.54 7.04 10.57 5.86 9.91 -20.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.73 -
P/NAPS 0.53 0.62 0.71 0.77 0.37 0.39 0.93 -31.28%

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