[UNIMECH] QoQ TTM Result on 31-Dec-2003 [#4]

Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -11.9%
YoY- -45.16%
Quarter Report
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 85,384 86,291 90,327 91,031 86,340 84,769 78,499 5.74%
PBT 9,098 7,761 8,134 7,277 7,944 10,894 12,936 -20.86%
Tax -3,325 -2,815 -2,856 -2,688 -2,735 -3,895 -4,378 -16.71%
NP 5,773 4,946 5,278 4,589 5,209 6,999 8,558 -23.02%
-
NP to SH 5,773 4,946 5,278 4,589 5,209 7,186 8,810 -24.49%
-
Tax Rate 36.55% 36.27% 35.11% 36.94% 34.43% 35.75% 33.84% -
Total Cost 79,611 81,345 85,049 86,442 81,131 77,770 69,941 8.99%
-
Net Worth 97,297 67,226 65,988 60,595 60,285 88,751 86,916 7.78%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 97,297 67,226 65,988 60,595 60,285 88,751 86,916 7.78%
NOSH 133,944 67,226 65,988 60,595 60,285 60,374 60,358 69.88%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.76% 5.73% 5.84% 5.04% 6.03% 8.26% 10.90% -
ROE 5.93% 7.36% 8.00% 7.57% 8.64% 8.10% 10.14% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 63.75 128.36 136.88 150.23 143.22 140.40 130.05 -37.74%
EPS 4.31 7.36 8.00 7.57 8.64 11.90 14.60 -55.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7264 1.00 1.00 1.00 1.00 1.47 1.44 -36.55%
Adjusted Per Share Value based on latest NOSH - 60,595
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 53.78 54.35 56.89 57.34 54.38 53.39 49.44 5.75%
EPS 3.64 3.12 3.32 2.89 3.28 4.53 5.55 -24.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6128 0.4234 0.4156 0.3817 0.3797 0.559 0.5474 7.79%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.53 0.59 0.67 0.70 0.73 0.68 0.53 -
P/RPS 0.83 0.46 0.49 0.47 0.51 0.48 0.41 59.82%
P/EPS 12.30 8.02 8.38 9.24 8.45 5.71 3.63 125.09%
EY 8.13 12.47 11.94 10.82 11.84 17.50 27.54 -55.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.59 0.67 0.70 0.73 0.46 0.37 57.11%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 04/02/05 27/08/04 31/05/04 30/03/04 28/11/03 29/08/03 30/05/03 -
Price 0.56 0.54 0.57 0.67 0.75 0.69 0.60 -
P/RPS 0.88 0.42 0.42 0.45 0.52 0.49 0.46 53.92%
P/EPS 12.99 7.34 7.13 8.85 8.68 5.80 4.11 114.91%
EY 7.70 13.62 14.03 11.30 11.52 17.25 24.33 -53.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.54 0.57 0.67 0.75 0.47 0.42 49.62%

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