[UNIMECH] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 27.52%
YoY- -44.66%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 26,480 19,847 19,311 23,347 17,077 17,198 16,739 7.94%
PBT 3,157 2,510 2,505 2,878 4,920 3,552 4,848 -6.89%
Tax -1,036 -829 -905 -946 -1,429 -1,195 -1,423 -5.15%
NP 2,121 1,681 1,600 1,932 3,491 2,357 3,425 -7.67%
-
NP to SH 1,943 1,627 1,600 1,932 3,491 2,357 3,425 -9.01%
-
Tax Rate 32.82% 33.03% 36.13% 32.87% 29.04% 33.64% 29.35% -
Total Cost 24,359 18,166 17,711 21,415 13,586 14,841 13,314 10.58%
-
Net Worth 105,859 100,847 98,823 88,751 81,321 71,324 57,892 10.57%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 105,859 100,847 98,823 88,751 81,321 71,324 57,892 10.57%
NOSH 133,999 134,462 67,226 60,374 58,086 40,991 34,665 25.26%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.01% 8.47% 8.29% 8.28% 20.44% 13.71% 20.46% -
ROE 1.84% 1.61% 1.62% 2.18% 4.29% 3.30% 5.92% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 19.76 14.76 28.73 38.67 29.40 41.96 48.29 -13.83%
EPS 1.45 1.21 2.38 3.20 6.01 5.75 9.88 -27.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.75 1.47 1.47 1.40 1.74 1.67 -11.72%
Adjusted Per Share Value based on latest NOSH - 60,374
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 16.68 12.50 12.16 14.71 10.76 10.83 10.54 7.94%
EPS 1.22 1.02 1.01 1.22 2.20 1.48 2.16 -9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6668 0.6352 0.6224 0.559 0.5122 0.4492 0.3646 10.57%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.44 0.44 0.59 0.68 0.70 1.09 1.62 -
P/RPS 2.23 2.98 2.05 1.76 2.38 2.60 3.35 -6.55%
P/EPS 30.34 36.36 24.79 21.25 11.65 18.96 16.40 10.79%
EY 3.30 2.75 4.03 4.71 8.59 5.28 6.10 -9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.40 0.46 0.50 0.63 0.97 -8.74%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 08/09/06 29/08/05 27/08/04 29/08/03 28/08/02 30/08/01 14/11/00 -
Price 0.46 0.40 0.54 0.69 0.70 1.16 1.39 -
P/RPS 2.33 2.71 1.88 1.78 2.38 2.76 2.88 -3.46%
P/EPS 31.72 33.06 22.69 21.56 11.65 20.17 14.07 14.50%
EY 3.15 3.03 4.41 4.64 8.59 4.96 7.11 -12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.37 0.47 0.50 0.67 0.83 -5.79%

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