[UNIMECH] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -19.59%
YoY- -54.92%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 26,263 25,134 24,979 24,831 20,140 19,653 20,300 4.38%
PBT 4,509 1,729 101 1,021 1,688 697 -466 -
Tax -938 -723 61 -512 -559 -463 -99 45.44%
NP 3,571 1,006 162 509 1,129 234 -565 -
-
NP to SH 3,368 457 162 509 1,129 234 -565 -
-
Tax Rate 20.80% 41.82% -60.40% 50.15% 33.12% 66.43% - -
Total Cost 22,692 24,128 24,817 24,322 19,011 19,419 20,865 1.40%
-
Net Worth 107,968 101,705 98,550 60,595 55,343 73,640 68,373 7.90%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 107,968 101,705 98,550 60,595 55,343 73,640 68,373 7.90%
NOSH 127,021 133,823 135,000 60,595 55,343 41,052 40,942 20.75%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.60% 4.00% 0.65% 2.05% 5.61% 1.19% -2.78% -
ROE 3.12% 0.45% 0.16% 0.84% 2.04% 0.32% -0.83% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.68 18.78 18.50 40.98 36.39 47.87 49.58 -13.55%
EPS 2.65 0.34 0.12 0.53 1.93 0.57 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.76 0.73 1.00 1.00 1.7938 1.67 -10.64%
Adjusted Per Share Value based on latest NOSH - 60,595
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 17.90 17.13 17.03 16.92 13.73 13.40 13.84 4.37%
EPS 2.30 0.31 0.11 0.35 0.77 0.16 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7359 0.6932 0.6717 0.413 0.3772 0.5019 0.466 7.90%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.55 0.43 0.57 0.70 0.54 1.08 1.30 -
P/RPS 2.66 2.29 3.08 1.71 1.48 2.26 2.62 0.25%
P/EPS 20.74 125.92 475.00 83.33 26.47 189.47 -94.20 -
EY 4.82 0.79 0.21 1.20 3.78 0.53 -1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.78 0.70 0.54 0.60 0.78 -2.99%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 08/03/05 30/03/04 03/04/03 28/02/02 27/02/01 -
Price 0.78 0.44 0.52 0.67 0.54 0.66 1.16 -
P/RPS 3.77 2.34 2.81 1.64 1.48 1.38 2.34 8.26%
P/EPS 29.42 128.85 433.33 79.76 26.47 115.79 -84.06 -
EY 3.40 0.78 0.23 1.25 3.78 0.86 -1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.58 0.71 0.67 0.54 0.37 0.69 4.90%

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