[UNIMECH] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 325.35%
YoY- 4.94%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 44,710 38,533 43,273 31,613 30,713 28,522 0 -100.00%
PBT 5,504 5,723 5,239 6,647 6,472 7,463 0 -100.00%
Tax -1,548 -1,919 -1,793 -2,083 -2,123 -2,187 0 -100.00%
NP 3,956 3,804 3,446 4,564 4,349 5,276 0 -100.00%
-
NP to SH 3,788 3,804 3,446 4,564 4,349 5,276 0 -100.00%
-
Tax Rate 28.12% 33.53% 34.22% 31.34% 32.80% 29.30% - -
Total Cost 40,754 34,729 39,827 27,049 26,364 23,246 0 -100.00%
-
Net Worth 100,744 97,931 88,714 81,292 71,321 55,137 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 100,744 97,931 88,714 81,292 71,321 55,137 0 -100.00%
NOSH 134,326 66,619 60,350 58,066 40,989 33,016 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 8.85% 9.87% 7.96% 14.44% 14.16% 18.50% 0.00% -
ROE 3.76% 3.88% 3.88% 5.61% 6.10% 9.57% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 33.28 57.84 71.70 54.44 74.93 86.39 0.00 -100.00%
EPS 2.82 5.71 5.71 7.86 10.61 15.98 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 1.47 1.47 1.40 1.74 1.67 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 58,086
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 28.16 24.27 27.26 19.91 19.34 17.96 0.00 -100.00%
EPS 2.39 2.40 2.17 2.87 2.74 3.32 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6345 0.6168 0.5588 0.512 0.4492 0.3473 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.44 0.59 0.68 0.70 1.09 1.62 0.00 -
P/RPS 1.32 1.02 0.95 1.29 1.45 1.88 0.00 -100.00%
P/EPS 15.60 10.33 11.91 8.91 10.27 10.14 0.00 -100.00%
EY 6.41 9.68 8.40 11.23 9.73 9.86 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.40 0.46 0.50 0.63 0.97 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 27/08/04 29/08/03 28/08/02 30/08/01 14/11/00 - -
Price 0.40 0.54 0.69 0.70 1.16 1.39 0.00 -
P/RPS 1.20 0.93 0.96 1.29 1.55 1.61 0.00 -100.00%
P/EPS 14.18 9.46 12.08 8.91 10.93 8.70 0.00 -100.00%
EY 7.05 10.57 8.28 11.23 9.15 11.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.37 0.47 0.50 0.67 0.83 0.00 -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

Post a Comment