[UNIMECH] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 34.19%
YoY- 41.19%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 24,831 22,927 23,347 19,926 20,140 21,356 17,077 28.26%
PBT 1,021 1,017 2,878 2,361 1,688 3,967 4,920 -64.84%
Tax -512 -384 -946 -846 -559 -1,544 -1,429 -49.45%
NP 509 633 1,932 1,515 1,129 2,423 3,491 -72.20%
-
NP to SH 509 633 1,932 1,515 1,129 2,610 3,491 -72.20%
-
Tax Rate 50.15% 37.76% 32.87% 35.83% 33.12% 38.92% 29.04% -
Total Cost 24,322 22,294 21,415 18,411 19,011 18,933 13,586 47.28%
-
Net Worth 60,595 86,811 88,751 86,916 55,343 82,828 81,321 -17.76%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 60,595 86,811 88,751 86,916 55,343 82,828 81,321 -17.76%
NOSH 60,595 60,285 60,374 60,358 55,343 59,589 58,086 2.85%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.05% 2.76% 8.28% 7.60% 5.61% 11.35% 20.44% -
ROE 0.84% 0.73% 2.18% 1.74% 2.04% 3.15% 4.29% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 40.98 38.03 38.67 33.01 36.39 35.84 29.40 24.70%
EPS 0.53 1.05 3.20 2.51 1.93 4.38 6.01 -80.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.44 1.47 1.44 1.00 1.39 1.40 -20.04%
Adjusted Per Share Value based on latest NOSH - 60,358
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.64 14.44 14.71 12.55 12.69 13.45 10.76 28.22%
EPS 0.32 0.40 1.22 0.95 0.71 1.64 2.20 -72.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3817 0.5468 0.559 0.5474 0.3486 0.5217 0.5122 -17.75%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.70 0.73 0.68 0.53 0.54 0.62 0.70 -
P/RPS 1.71 1.92 1.76 1.61 1.48 1.73 2.38 -19.73%
P/EPS 83.33 69.52 21.25 21.12 26.47 14.16 11.65 269.90%
EY 1.20 1.44 4.71 4.74 3.78 7.06 8.59 -72.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.51 0.46 0.37 0.54 0.45 0.50 25.06%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 30/03/04 28/11/03 29/08/03 30/05/03 03/04/03 29/11/02 28/08/02 -
Price 0.67 0.75 0.69 0.60 0.54 0.60 0.70 -
P/RPS 1.64 1.97 1.78 1.82 1.48 1.67 2.38 -21.93%
P/EPS 79.76 71.43 21.56 23.90 26.47 13.70 11.65 259.29%
EY 1.25 1.40 4.64 4.18 3.78 7.30 8.59 -72.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.52 0.47 0.42 0.54 0.43 0.50 21.48%

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