[UNIMECH] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
08-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -88.9%
YoY- -68.17%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 24,297 19,847 24,863 24,979 22,020 19,311 19,222 16.88%
PBT 1,721 2,510 2,994 101 2,354 2,505 3,218 -34.08%
Tax -711 -829 -833 61 -894 -905 -1,014 -21.05%
NP 1,010 1,681 2,161 162 1,460 1,600 2,204 -40.53%
-
NP to SH 1,552 1,627 2,161 162 1,460 1,600 2,204 -20.83%
-
Tax Rate 41.31% 33.03% 27.82% -60.40% 37.98% 36.13% 31.51% -
Total Cost 23,287 18,166 22,702 24,817 20,560 17,711 17,018 23.23%
-
Net Worth 99,867 100,847 99,325 98,550 97,297 98,823 95,682 2.89%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 99,867 100,847 99,325 98,550 97,297 98,823 95,682 2.89%
NOSH 134,956 134,462 134,223 135,000 133,944 67,226 65,988 61.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.16% 8.47% 8.69% 0.65% 6.63% 8.29% 11.47% -
ROE 1.55% 1.61% 2.18% 0.16% 1.50% 1.62% 2.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.00 14.76 18.52 18.50 16.44 28.73 29.13 -27.43%
EPS 1.15 1.21 1.61 0.12 1.09 2.38 3.34 -50.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.74 0.73 0.7264 1.47 1.45 -36.11%
Adjusted Per Share Value based on latest NOSH - 135,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.30 12.50 15.66 15.73 13.87 12.16 12.11 16.85%
EPS 0.98 1.02 1.36 0.10 0.92 1.01 1.39 -20.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.629 0.6352 0.6256 0.6207 0.6128 0.6224 0.6027 2.88%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.43 0.44 0.48 0.57 0.53 0.59 0.67 -
P/RPS 2.39 2.98 2.59 3.08 3.22 2.05 2.30 2.58%
P/EPS 37.39 36.36 29.81 475.00 48.62 24.79 20.06 51.39%
EY 2.67 2.75 3.35 0.21 2.06 4.03 4.99 -34.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.65 0.78 0.73 0.40 0.46 16.69%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 31/05/05 08/03/05 04/02/05 27/08/04 31/05/04 -
Price 0.41 0.40 0.46 0.52 0.56 0.54 0.57 -
P/RPS 2.28 2.71 2.48 2.81 3.41 1.88 1.96 10.59%
P/EPS 35.65 33.06 28.57 433.33 51.38 22.69 17.07 63.31%
EY 2.80 3.03 3.50 0.23 1.95 4.41 5.86 -38.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.62 0.71 0.77 0.37 0.39 25.73%

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