[UNIMECH] YoY Quarter Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 358.55%
YoY- -46.11%
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 24,863 19,222 19,926 14,536 13,515 11,783 0 -100.00%
PBT 2,994 3,218 2,361 1,727 2,919 2,615 0 -100.00%
Tax -833 -1,014 -846 -654 -928 -833 0 -100.00%
NP 2,161 2,204 1,515 1,073 1,991 1,782 0 -100.00%
-
NP to SH 2,161 2,204 1,515 1,073 1,991 1,782 0 -100.00%
-
Tax Rate 27.82% 31.51% 35.83% 37.87% 31.79% 31.85% - -
Total Cost 22,702 17,018 18,411 13,463 11,524 10,001 0 -100.00%
-
Net Worth 99,325 95,682 86,916 69,328 69,644 50,824 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 99,325 95,682 86,916 69,328 69,644 50,824 0 -100.00%
NOSH 134,223 65,988 60,358 52,087 40,967 31,372 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 8.69% 11.47% 7.60% 7.38% 14.73% 15.12% 0.00% -
ROE 2.18% 2.30% 1.74% 1.55% 2.86% 3.51% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 18.52 29.13 33.01 27.91 32.99 37.56 0.00 -100.00%
EPS 1.61 3.34 2.51 2.06 4.86 5.68 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 1.45 1.44 1.331 1.70 1.62 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 52,087
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 15.66 12.11 12.55 9.16 8.51 7.42 0.00 -100.00%
EPS 1.36 1.39 0.95 0.68 1.25 1.12 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6256 0.6027 0.5474 0.4367 0.4387 0.3201 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - - -
Price 0.48 0.67 0.53 0.71 1.17 0.00 0.00 -
P/RPS 2.59 2.30 1.61 2.54 3.55 0.00 0.00 -100.00%
P/EPS 29.81 20.06 21.12 34.47 24.07 0.00 0.00 -100.00%
EY 3.35 4.99 4.74 2.90 4.15 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.46 0.37 0.53 0.69 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/05/05 31/05/04 30/05/03 31/05/02 09/07/01 22/06/00 - -
Price 0.46 0.57 0.60 0.70 1.12 0.00 0.00 -
P/RPS 2.48 1.96 1.82 2.51 3.39 0.00 0.00 -100.00%
P/EPS 28.57 17.07 23.90 33.98 23.05 0.00 0.00 -100.00%
EY 3.50 5.86 4.18 2.94 4.34 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.39 0.42 0.53 0.66 0.00 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