[UNIMECH] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 396.28%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 26,263 24,320 26,480 22,589 25,134 24,297 19,847 20.46%
PBT 4,509 3,386 3,157 3,235 1,729 1,721 2,510 47.61%
Tax -938 -1,158 -1,036 -804 -723 -711 -829 8.55%
NP 3,571 2,228 2,121 2,431 1,006 1,010 1,681 65.02%
-
NP to SH 3,368 2,137 1,943 2,268 457 1,552 1,627 62.21%
-
Tax Rate 20.80% 34.20% 32.82% 24.85% 41.82% 41.31% 33.03% -
Total Cost 22,692 22,092 24,359 20,158 24,128 23,287 18,166 15.93%
-
Net Worth 107,968 106,186 105,859 101,992 101,705 99,867 100,847 4.64%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 107,968 106,186 105,859 101,992 101,705 99,867 100,847 4.64%
NOSH 127,021 132,732 133,999 134,201 133,823 134,956 134,462 -3.71%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.60% 9.16% 8.01% 10.76% 4.00% 4.16% 8.47% -
ROE 3.12% 2.01% 1.84% 2.22% 0.45% 1.55% 1.61% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.68 18.32 19.76 16.83 18.78 18.00 14.76 25.13%
EPS 2.65 1.61 1.45 1.69 0.34 1.15 1.21 68.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.79 0.76 0.76 0.74 0.75 8.67%
Adjusted Per Share Value based on latest NOSH - 134,201
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.54 15.32 16.68 14.23 15.83 15.30 12.50 20.46%
EPS 2.12 1.35 1.22 1.43 0.29 0.98 1.02 62.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.6688 0.6668 0.6424 0.6406 0.629 0.6352 4.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.55 0.46 0.44 0.44 0.43 0.43 0.44 -
P/RPS 2.66 2.51 2.23 2.61 2.29 2.39 2.98 -7.27%
P/EPS 20.74 28.57 30.34 26.04 125.92 37.39 36.36 -31.15%
EY 4.82 3.50 3.30 3.84 0.79 2.67 2.75 45.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.56 0.58 0.57 0.58 0.59 6.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 08/09/06 31/05/06 28/02/06 30/11/05 29/08/05 -
Price 0.78 0.52 0.46 0.44 0.44 0.41 0.40 -
P/RPS 3.77 2.84 2.33 2.61 2.34 2.28 2.71 24.54%
P/EPS 29.42 32.30 31.72 26.04 128.85 35.65 33.06 -7.46%
EY 3.40 3.10 3.15 3.84 0.78 2.80 3.03 7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.65 0.58 0.58 0.58 0.55 0.53 44.29%

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