[UNICO] YoY Cumulative Quarter Result on 30-Jun-2006 [#1]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	56,717	104,054	61,335	47,408	38,653	41,468	37,988	6.90%
YoY %	-45.49%	69.65%	29.38%	22.65%	-6.79%	9.16%	-	-
Horiz. %	149.30%	273.91%	161.46%	124.80%	101.75%	109.16%	100.00%	-
PBT	6,030	29,312	22,791	7,983	4,317	8,113	10,729	-9.14%
YoY %	-79.43%	28.61%	185.49%	84.92%	-46.79%	-24.38%	-	-
Horiz. %	56.20%	273.20%	212.42%	74.41%	40.24%	75.62%	100.00%	-
Tax	-1,322	-7,228	-2,579	-2,125	-1,122	-2,272	-3,004	-12.77%
YoY %	81.71%	-180.26%	-21.36%	-89.39%	50.62%	24.37%	-	-
Horiz. %	44.01%	240.61%	85.85%	70.74%	37.35%	75.63%	100.00%	-
NP	4,708	22,084	20,212	5,858	3,195	5,841	7,725	-7.91%
YoY %	-78.68%	9.26%	245.03%	83.35%	-45.30%	-24.39%	-	-
Horiz. %	60.94%	285.88%	261.64%	75.83%	41.36%	75.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,708	22,084	20,212	5,858	3,195	5,841	7,725	-7.91%
YoY %	-78.68%	9.26%	245.03%	83.35%	-45.30%	-24.39%	-	-
Horiz. %	60.94%	285.88%	261.64%	75.83%	41.36%	75.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.92%	24.66%	11.32%	26.62%	25.99%	28.00%	28.00%	-
YoY %	-11.11%	117.84%	-57.48%	2.42%	-7.18%	0.00%	-	-
Horiz. %	78.29%	88.07%	40.43%	95.07%	92.82%	100.00%	100.00%	-
Total Cost	52,009	81,970	41,123	41,550	35,458	35,627	30,263	9.43%
YoY %	-36.55%	99.33%	-1.03%	17.18%	-0.47%	17.72%	-	-
Horiz. %	171.86%	270.86%	135.89%	137.30%	117.17%	117.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	762,608	434,581	383,773	367,073	371,310	217,100	328,864	15.03%
YoY %	75.48%	13.24%	4.55%	-1.14%	71.03%	-33.98%	-	-
Horiz. %	231.89%	132.15%	116.70%	111.62%	112.91%	66.02%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	762,608	434,581	383,773	367,073	371,310	217,100	328,864	15.03%
YoY %	75.48%	13.24%	4.55%	-1.14%	71.03%	-33.98%	-	-
Horiz. %	231.89%	132.15%	116.70%	111.62%	112.91%	66.02%	100.00%	-
NOSH	871,851	876,349	849,243	825,070	863,513	220,800	220,714	25.70%
YoY %	-0.51%	3.19%	2.93%	-4.45%	291.08%	0.04%	-	-
Horiz. %	395.01%	397.05%	384.77%	373.82%	391.24%	100.04%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	8.30%	21.22%	32.95%	12.36%	8.27%	14.09%	20.34%	-
YoY %	-60.89%	-35.60%	166.59%	49.46%	-41.31%	-30.73%	-	-
Horiz. %	40.81%	104.33%	162.00%	60.77%	40.66%	69.27%	100.00%	-
ROE	0.62%	5.08%	5.27%	1.60%	0.86%	2.69%	2.35%	-
YoY %	-87.80%	-3.61%	229.37%	86.05%	-68.03%	14.47%	-	-
Horiz. %	26.38%	216.17%	224.26%	68.09%	36.60%	114.47%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	6.51	11.87	7.22	5.75	4.48	19.10	17.21	-14.94%
YoY %	-45.16%	64.40%	25.57%	28.35%	-76.54%	10.98%	-	-
Horiz. %	37.83%	68.97%	41.95%	33.41%	26.03%	110.98%	100.00%	-
EPS	0.54	2.52	2.38	0.71	0.37	0.67	3.50	-26.74%
YoY %	-78.57%	5.88%	235.21%	91.89%	-44.78%	-80.86%	-	-
Horiz. %	15.43%	72.00%	68.00%	20.29%	10.57%	19.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8747	0.4959	0.4519	0.4449	0.43	1.00	1.49	-8.48%
YoY %	76.39%	9.74%	1.57%	3.47%	-57.00%	-32.89%	-	-
Horiz. %	58.70%	33.28%	30.33%	29.86%	28.86%	67.11%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 825,070
RPS	6.69	12.27	7.23	5.59	4.56	4.89	4.48	6.90%
YoY %	-45.48%	69.71%	29.34%	22.59%	-6.75%	9.15%	-	-
Horiz. %	149.33%	273.88%	161.38%	124.78%	101.79%	109.15%	100.00%	-
EPS	0.55	2.60	2.38	0.69	0.38	0.69	0.91	-8.04%
YoY %	-78.85%	9.24%	244.93%	81.58%	-44.93%	-24.18%	-	-
Horiz. %	60.44%	285.71%	261.54%	75.82%	41.76%	75.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8989	0.5123	0.4524	0.4327	0.4377	0.2559	0.3877	15.03%
YoY %	75.46%	13.24%	4.55%	-1.14%	71.04%	-34.00%	-	-
Horiz. %	231.85%	132.14%	116.69%	111.61%	112.90%	66.00%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.70	1.00	0.64	0.50	0.47	1.80	0.34	-
P/RPS	10.76	8.42	8.86	8.70	10.50	9.42	1.98	32.56%
YoY %	27.79%	-4.97%	1.84%	-17.14%	11.46%	375.76%	-	-
Horiz. %	543.43%	425.25%	447.47%	439.39%	530.30%	475.76%	100.00%	-
P/EPS	129.63	39.68	26.89	70.42	127.03	66.90	9.71	53.96%
YoY %	226.69%	47.56%	-61.81%	-44.56%	89.88%	588.98%	-	-
Horiz. %	1,335.02%	408.65%	276.93%	725.23%	1,308.24%	688.98%	100.00%	-
EY	0.77	2.52	3.72	1.42	0.79	1.49	10.29	-35.05%
YoY %	-69.44%	-32.26%	161.97%	79.75%	-46.98%	-85.52%	-	-
Horiz. %	7.48%	24.49%	36.15%	13.80%	7.68%	14.48%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.80	2.02	1.42	1.12	1.09	1.80	0.23	23.06%
YoY %	-60.40%	42.25%	26.79%	2.75%	-39.44%	682.61%	-	-
Horiz. %	347.83%	878.26%	617.39%	486.96%	473.91%	782.61%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	25/08/09	26/08/08	24/08/07	29/08/06	30/08/05	18/08/04	31/07/03	-
Price	0.80	0.90	0.62	0.51	0.45	0.46	0.35	-
P/RPS	12.30	7.58	8.58	8.88	10.05	2.41	2.03	34.98%
YoY %	62.27%	-11.66%	-3.38%	-11.64%	317.01%	18.72%	-	-
Horiz. %	605.91%	373.40%	422.66%	437.44%	495.07%	118.72%	100.00%	-
P/EPS	148.15	35.71	26.05	71.83	121.62	17.10	10.00	56.65%
YoY %	314.87%	37.08%	-63.73%	-40.94%	611.23%	71.00%	-	-
Horiz. %	1,481.50%	357.10%	260.50%	718.30%	1,216.20%	171.00%	100.00%	-
EY	0.68	2.80	3.84	1.39	0.82	5.85	10.00	-36.08%
YoY %	-75.71%	-27.08%	176.26%	69.51%	-85.98%	-41.50%	-	-
Horiz. %	6.80%	28.00%	38.40%	13.90%	8.20%	58.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.91	1.81	1.37	1.15	1.05	0.46	0.23	25.73%
YoY %	-49.72%	32.12%	19.13%	9.52%	128.26%	100.00%	-	-
Horiz. %	395.65%	786.96%	595.65%	500.00%	456.52%	200.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos