[UNIMECH] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 333.01%
YoY- 45.48%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 24,979 22,020 19,311 19,222 24,831 22,927 23,347 4.58%
PBT 101 2,354 2,505 3,218 1,021 1,017 2,878 -89.17%
Tax 61 -894 -905 -1,014 -512 -384 -946 -
NP 162 1,460 1,600 2,204 509 633 1,932 -80.69%
-
NP to SH 162 1,460 1,600 2,204 509 633 1,932 -80.69%
-
Tax Rate -60.40% 37.98% 36.13% 31.51% 50.15% 37.76% 32.87% -
Total Cost 24,817 20,560 17,711 17,018 24,322 22,294 21,415 10.27%
-
Net Worth 98,550 97,297 98,823 95,682 60,595 86,811 88,751 7.19%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 98,550 97,297 98,823 95,682 60,595 86,811 88,751 7.19%
NOSH 135,000 133,944 67,226 65,988 60,595 60,285 60,374 70.58%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.65% 6.63% 8.29% 11.47% 2.05% 2.76% 8.28% -
ROE 0.16% 1.50% 1.62% 2.30% 0.84% 0.73% 2.18% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 18.50 16.44 28.73 29.13 40.98 38.03 38.67 -38.69%
EPS 0.12 1.09 2.38 3.34 0.53 1.05 3.20 -88.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.7264 1.47 1.45 1.00 1.44 1.47 -37.15%
Adjusted Per Share Value based on latest NOSH - 65,988
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 17.03 15.01 13.16 13.10 16.92 15.63 15.91 4.61%
EPS 0.11 1.00 1.09 1.50 0.35 0.43 1.32 -80.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6717 0.6632 0.6736 0.6522 0.413 0.5917 0.6049 7.19%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.57 0.53 0.59 0.67 0.70 0.73 0.68 -
P/RPS 3.08 3.22 2.05 2.30 1.71 1.92 1.76 44.97%
P/EPS 475.00 48.62 24.79 20.06 83.33 69.52 21.25 686.08%
EY 0.21 2.06 4.03 4.99 1.20 1.44 4.71 -87.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.40 0.46 0.70 0.51 0.46 41.96%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 08/03/05 04/02/05 27/08/04 31/05/04 30/03/04 28/11/03 29/08/03 -
Price 0.52 0.56 0.54 0.57 0.67 0.75 0.69 -
P/RPS 2.81 3.41 1.88 1.96 1.64 1.97 1.78 35.39%
P/EPS 433.33 51.38 22.69 17.07 79.76 71.43 21.56 632.53%
EY 0.23 1.95 4.41 5.86 1.25 1.40 4.64 -86.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.37 0.39 0.67 0.52 0.47 31.49%

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