[UNIMECH] QoQ 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- 358.55%
YoY- -46.11%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 20,140 21,356 17,077 14,536 19,653 18,668 17,198 11.06%
PBT 1,688 3,967 4,920 1,727 697 2,702 3,552 -39.01%
Tax -559 -1,544 -1,429 -654 -463 -789 -1,195 -39.65%
NP 1,129 2,423 3,491 1,073 234 1,913 2,357 -38.69%
-
NP to SH 1,129 2,610 3,491 1,073 234 1,913 2,357 -38.69%
-
Tax Rate 33.12% 38.92% 29.04% 37.87% 66.43% 29.20% 33.64% -
Total Cost 19,011 18,933 13,586 13,463 19,419 16,755 14,841 17.89%
-
Net Worth 55,343 82,828 81,321 69,328 73,640 73,464 71,324 -15.52%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 55,343 82,828 81,321 69,328 73,640 73,464 71,324 -15.52%
NOSH 55,343 59,589 58,086 52,087 41,052 40,963 40,991 22.08%
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 5.61% 11.35% 20.44% 7.38% 1.19% 10.25% 13.71% -
ROE 2.04% 3.15% 4.29% 1.55% 0.32% 2.60% 3.30% -
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 36.39 35.84 29.40 27.91 47.87 45.57 41.96 -9.03%
EPS 1.93 4.38 6.01 2.06 0.57 4.67 5.75 -51.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.39 1.40 1.331 1.7938 1.7934 1.74 -30.80%
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 12.69 13.45 10.76 9.16 12.38 11.76 10.83 11.11%
EPS 0.71 1.64 2.20 0.68 0.15 1.20 1.48 -38.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3486 0.5217 0.5122 0.4367 0.4638 0.4627 0.4492 -15.51%
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 1.48 1.73 2.38 2.54 2.26 2.28 2.60 -31.24%
P/EPS 26.47 14.16 11.65 34.47 189.47 22.27 18.96 24.83%
EY 3.78 7.06 8.59 2.90 0.53 4.49 5.28 -19.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.50 0.53 0.60 0.58 0.63 -9.74%
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 1.48 1.67 2.38 2.51 1.38 2.63 2.76 -33.92%
P/EPS 26.47 13.70 11.65 33.98 115.79 25.70 20.17 19.80%
EY 3.78 7.30 8.59 2.94 0.86 3.89 4.96 -16.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.43 0.50 0.53 0.37 0.67 0.67 -13.36%

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