[UNIMECH] YoY Annualized 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- -21.47%
YoY- 41.19%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 90,356 99,452 76,888 79,704 58,144 54,060 11,783 40.40%
PBT 12,940 11,976 12,872 9,444 6,908 11,676 2,615 30.52%
Tax -3,216 -3,332 -4,056 -3,384 -2,616 -3,712 -833 25.23%
NP 9,724 8,644 8,816 6,060 4,292 7,964 1,782 32.66%
-
NP to SH 89,072 8,644 8,816 6,060 4,292 7,964 1,782 91.87%
-
Tax Rate 24.85% 27.82% 31.51% 35.83% 37.87% 31.79% 31.85% -
Total Cost 80,632 90,808 68,072 73,644 53,852 46,096 10,001 41.58%
-
Net Worth 101,992 99,325 95,682 86,916 69,328 69,644 50,824 12.30%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 101,992 99,325 95,682 86,916 69,328 69,644 50,824 12.30%
NOSH 134,201 134,223 65,988 60,358 52,087 40,967 31,372 27.39%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.76% 8.69% 11.47% 7.60% 7.38% 14.73% 15.12% -
ROE 87.33% 8.70% 9.21% 6.97% 6.19% 11.44% 3.51% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 67.33 74.09 116.52 132.05 111.63 131.96 37.56 10.21%
EPS 6.76 6.44 13.36 10.04 8.24 19.44 5.68 2.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 1.45 1.44 1.331 1.70 1.62 -11.84%
Adjusted Per Share Value based on latest NOSH - 60,358
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 56.91 62.64 48.43 50.20 36.62 34.05 7.42 40.40%
EPS 56.10 5.44 5.55 3.82 2.70 5.02 1.12 91.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6424 0.6256 0.6027 0.5474 0.4367 0.4387 0.3201 12.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 0.44 0.48 0.67 0.53 0.71 1.17 0.00 -
P/RPS 0.65 0.65 0.58 0.40 0.64 0.89 0.00 -
P/EPS 0.66 7.45 5.01 5.28 8.62 6.02 0.00 -
EY 150.85 13.42 19.94 18.94 11.61 16.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.46 0.37 0.53 0.69 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 09/07/01 22/06/00 -
Price 0.44 0.46 0.57 0.60 0.70 1.12 0.00 -
P/RPS 0.65 0.62 0.49 0.45 0.63 0.85 0.00 -
P/EPS 0.66 7.14 4.27 5.98 8.50 5.76 0.00 -
EY 150.85 14.00 23.44 16.73 11.77 17.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.39 0.42 0.53 0.66 0.00 -

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