[UNIMECH] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -25.24%
YoY- 36.43%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 23,347 19,926 20,140 21,356 17,077 14,536 19,653 12.20%
PBT 2,878 2,361 1,688 3,967 4,920 1,727 697 158.04%
Tax -946 -846 -559 -1,544 -1,429 -654 -463 61.22%
NP 1,932 1,515 1,129 2,423 3,491 1,073 234 310.08%
-
NP to SH 1,932 1,515 1,129 2,610 3,491 1,073 234 310.08%
-
Tax Rate 32.87% 35.83% 33.12% 38.92% 29.04% 37.87% 66.43% -
Total Cost 21,415 18,411 19,011 18,933 13,586 13,463 19,419 6.75%
-
Net Worth 88,751 86,916 55,343 82,828 81,321 69,328 73,640 13.28%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 88,751 86,916 55,343 82,828 81,321 69,328 73,640 13.28%
NOSH 60,374 60,358 55,343 59,589 58,086 52,087 41,052 29.41%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.28% 7.60% 5.61% 11.35% 20.44% 7.38% 1.19% -
ROE 2.18% 1.74% 2.04% 3.15% 4.29% 1.55% 0.32% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 38.67 33.01 36.39 35.84 29.40 27.91 47.87 -13.29%
EPS 3.20 2.51 1.93 4.38 6.01 2.06 0.57 216.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.00 1.39 1.40 1.331 1.7938 -12.46%
Adjusted Per Share Value based on latest NOSH - 59,589
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 14.71 12.55 12.69 13.45 10.76 9.16 12.38 12.21%
EPS 1.22 0.95 0.71 1.64 2.20 0.68 0.15 305.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.559 0.5474 0.3486 0.5217 0.5122 0.4367 0.4638 13.29%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.68 0.53 0.54 0.62 0.70 0.71 1.08 -
P/RPS 1.76 1.61 1.48 1.73 2.38 2.54 2.26 -15.39%
P/EPS 21.25 21.12 26.47 14.16 11.65 34.47 189.47 -76.83%
EY 4.71 4.74 3.78 7.06 8.59 2.90 0.53 330.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.54 0.45 0.50 0.53 0.60 -16.27%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 03/04/03 29/11/02 28/08/02 31/05/02 28/02/02 -
Price 0.69 0.60 0.54 0.60 0.70 0.70 0.66 -
P/RPS 1.78 1.82 1.48 1.67 2.38 2.51 1.38 18.54%
P/EPS 21.56 23.90 26.47 13.70 11.65 33.98 115.79 -67.49%
EY 4.64 4.18 3.78 7.30 8.59 2.94 0.86 208.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.54 0.43 0.50 0.53 0.37 17.34%

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