[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -45.15%
YoY- 45.48%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 88,852 60,553 38,533 19,222 89,007 66,200 43,273 61.19%
PBT 6,822 8,077 5,723 3,218 6,436 6,256 5,239 19.15%
Tax -2,265 -2,813 -1,919 -1,014 -2,418 -2,177 -1,793 16.77%
NP 4,557 5,264 3,804 2,204 4,018 4,079 3,446 20.37%
-
NP to SH 4,557 5,264 3,804 2,204 4,018 4,079 3,446 20.37%
-
Tax Rate 33.20% 34.83% 33.53% 31.51% 37.57% 34.80% 34.22% -
Total Cost 84,295 55,289 34,729 17,018 84,989 62,121 39,827 64.47%
-
Net Worth 97,801 97,049 97,931 95,682 43,579 86,889 88,714 6.68%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 1,513 - - -
Div Payout % - - - - 37.66% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 97,801 97,049 97,931 95,682 43,579 86,889 88,714 6.68%
NOSH 133,975 133,604 66,619 65,988 60,527 60,340 60,350 69.76%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.13% 8.69% 9.87% 11.47% 4.51% 6.16% 7.96% -
ROE 4.66% 5.42% 3.88% 2.30% 9.22% 4.69% 3.88% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 66.32 45.32 57.84 29.13 147.05 109.71 71.70 -5.04%
EPS 4.05 3.94 5.71 3.34 3.32 6.76 5.71 -20.38%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.73 0.7264 1.47 1.45 0.72 1.44 1.47 -37.15%
Adjusted Per Share Value based on latest NOSH - 65,988
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 60.56 41.27 26.26 13.10 60.67 45.12 29.49 61.21%
EPS 3.11 3.59 2.59 1.50 2.74 2.78 2.35 20.43%
DPS 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
NAPS 0.6666 0.6615 0.6675 0.6522 0.297 0.5922 0.6047 6.68%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.57 0.53 0.59 0.67 0.70 0.73 0.68 -
P/RPS 0.86 1.17 1.02 2.30 0.48 0.67 0.95 -6.39%
P/EPS 16.76 13.45 10.33 20.06 10.54 10.80 11.91 25.44%
EY 5.97 7.43 9.68 4.99 9.48 9.26 8.40 -20.27%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.78 0.73 0.40 0.46 0.97 0.51 0.46 41.96%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 08/03/05 04/02/05 27/08/04 31/05/04 30/03/04 28/11/03 29/08/03 -
Price 0.52 0.56 0.54 0.57 0.67 0.75 0.69 -
P/RPS 0.78 1.24 0.93 1.96 0.46 0.68 0.96 -12.87%
P/EPS 15.29 14.21 9.46 17.07 10.09 11.09 12.08 16.92%
EY 6.54 7.04 10.57 5.86 9.91 9.01 8.28 -14.49%
DY 0.00 0.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 0.71 0.77 0.37 0.39 0.93 0.52 0.47 31.49%

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