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

Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 5.28%
YoY- 58.0%
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 91,031 86,340 84,769 78,499 73,109 72,622 69,934 19.15%
PBT 7,277 7,944 10,894 12,936 12,302 11,311 10,045 -19.29%
Tax -2,688 -2,735 -3,895 -4,378 -4,186 -4,090 -3,335 -13.35%
NP 4,589 5,209 6,999 8,558 8,116 7,221 6,710 -22.32%
-
NP to SH 4,589 5,209 7,186 8,810 8,368 7,473 6,775 -22.81%
-
Tax Rate 36.94% 34.43% 35.75% 33.84% 34.03% 36.16% 33.20% -
Total Cost 86,442 81,131 77,770 69,941 64,993 65,401 63,224 23.11%
-
Net Worth 60,595 60,285 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 60,285 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 5.04% 6.03% 8.26% 10.90% 11.10% 9.94% 9.59% -
ROE 7.57% 8.64% 8.10% 10.14% 15.12% 9.02% 8.33% -
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 150.23 143.22 140.40 130.05 132.10 121.87 120.40 15.85%
EPS 7.57 8.64 11.90 14.60 15.12 12.54 11.66 -24.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 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 57.34 54.38 53.39 49.44 46.05 45.74 44.05 19.16%
EPS 2.89 3.28 4.53 5.55 5.27 4.71 4.27 -22.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3817 0.3797 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 0.47 0.51 0.48 0.41 0.41 0.51 0.58 -13.04%
P/EPS 9.24 8.45 5.71 3.63 3.57 4.94 6.00 33.25%
EY 10.82 11.84 17.50 27.54 28.00 20.23 16.66 -24.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 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 0.45 0.52 0.49 0.46 0.41 0.49 0.58 -15.52%
P/EPS 8.85 8.68 5.80 4.11 3.57 4.78 6.00 29.48%
EY 11.30 11.52 17.25 24.33 28.00 20.90 16.66 -22.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 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