[UNIMECH] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -4.61%
YoY- 6.3%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 26,480 22,589 25,134 24,297 19,847 24,863 24,979 3.97%
PBT 3,157 3,235 1,729 1,721 2,510 2,994 101 898.55%
Tax -1,036 -804 -723 -711 -829 -833 61 -
NP 2,121 2,431 1,006 1,010 1,681 2,161 162 458.12%
-
NP to SH 1,943 2,268 457 1,552 1,627 2,161 162 426.35%
-
Tax Rate 32.82% 24.85% 41.82% 41.31% 33.03% 27.82% -60.40% -
Total Cost 24,359 20,158 24,128 23,287 18,166 22,702 24,817 -1.23%
-
Net Worth 105,859 101,992 101,705 99,867 100,847 99,325 98,550 4.89%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 105,859 101,992 101,705 99,867 100,847 99,325 98,550 4.89%
NOSH 133,999 134,201 133,823 134,956 134,462 134,223 135,000 -0.49%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.01% 10.76% 4.00% 4.16% 8.47% 8.69% 0.65% -
ROE 1.84% 2.22% 0.45% 1.55% 1.61% 2.18% 0.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.76 16.83 18.78 18.00 14.76 18.52 18.50 4.50%
EPS 1.45 1.69 0.34 1.15 1.21 1.61 0.12 428.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.76 0.74 0.75 0.74 0.73 5.42%
Adjusted Per Share Value based on latest NOSH - 134,956
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.68 14.23 15.83 15.30 12.50 15.66 15.73 3.99%
EPS 1.22 1.43 0.29 0.98 1.02 1.36 0.10 432.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6668 0.6424 0.6406 0.629 0.6352 0.6256 0.6207 4.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.44 0.44 0.43 0.43 0.44 0.48 0.57 -
P/RPS 2.23 2.61 2.29 2.39 2.98 2.59 3.08 -19.41%
P/EPS 30.34 26.04 125.92 37.39 36.36 29.81 475.00 -84.10%
EY 3.30 3.84 0.79 2.67 2.75 3.35 0.21 530.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.57 0.58 0.59 0.65 0.78 -19.86%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 08/09/06 31/05/06 28/02/06 30/11/05 29/08/05 31/05/05 08/03/05 -
Price 0.46 0.44 0.44 0.41 0.40 0.46 0.52 -
P/RPS 2.33 2.61 2.34 2.28 2.71 2.48 2.81 -11.76%
P/EPS 31.72 26.04 128.85 35.65 33.06 28.57 433.33 -82.58%
EY 3.15 3.84 0.78 2.80 3.03 3.50 0.23 475.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.58 0.55 0.53 0.62 0.71 -12.64%

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