[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -83.48%
YoY- -46.11%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 70,294 52,969 31,613 14,536 69,035 49,382 30,713 73.41%
PBT 10,561 10,614 6,647 1,727 9,870 9,172 6,472 38.48%
Tax -2,844 -3,627 -2,083 -654 -3,373 -2,910 -2,123 21.45%
NP 7,717 6,987 4,564 1,073 6,497 6,262 4,349 46.41%
-
NP to SH 7,717 7,239 4,564 1,073 6,497 6,262 4,349 46.41%
-
Tax Rate 26.93% 34.17% 31.34% 37.87% 34.17% 31.73% 32.80% -
Total Cost 62,577 45,982 27,049 13,463 62,538 43,120 26,364 77.65%
-
Net Worth 81,625 79,732 81,292 69,328 73,528 73,544 71,321 9.38%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,283 - - - - - - -
Div Payout % 29.59% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 81,625 79,732 81,292 69,328 73,528 73,544 71,321 9.38%
NOSH 57,080 57,361 58,066 52,087 40,990 41,008 40,989 24.62%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 10.98% 13.19% 14.44% 7.38% 9.41% 12.68% 14.16% -
ROE 9.45% 9.08% 5.61% 1.55% 8.84% 8.51% 6.10% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 123.15 92.34 54.44 27.91 168.42 120.42 74.93 39.14%
EPS 13.24 12.62 7.86 2.06 15.85 15.27 10.61 15.86%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.39 1.40 1.331 1.7938 1.7934 1.74 -12.22%
Adjusted Per Share Value based on latest NOSH - 52,087
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 44.27 33.36 19.91 9.16 43.48 31.10 19.34 73.42%
EPS 4.86 4.56 2.87 0.68 4.09 3.94 2.74 46.37%
DPS 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5141 0.5022 0.512 0.4367 0.4631 0.4632 0.4492 9.38%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.54 0.62 0.70 0.71 1.08 1.04 1.09 -
P/RPS 0.44 0.67 1.29 2.54 0.64 0.86 1.45 -54.74%
P/EPS 3.99 4.91 8.91 34.47 6.81 6.81 10.27 -46.66%
EY 25.04 20.35 11.23 2.90 14.68 14.68 9.73 87.47%
DY 7.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.50 0.53 0.60 0.58 0.63 -28.54%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 03/04/03 29/11/02 28/08/02 31/05/02 28/02/02 23/11/01 30/08/01 -
Price 0.54 0.60 0.70 0.70 0.66 1.20 1.16 -
P/RPS 0.44 0.65 1.29 2.51 0.39 1.00 1.55 -56.70%
P/EPS 3.99 4.75 8.91 33.98 4.16 7.86 10.93 -48.82%
EY 25.04 21.03 11.23 2.94 24.02 12.73 9.15 95.28%
DY 7.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.50 0.53 0.37 0.67 0.67 -31.41%

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