[UNIMECH] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -6.29%
YoY- -31.17%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 103,641 98,500 91,709 86,291 84,769 69,934 67,512 7.40%
PBT 16,679 9,842 7,959 7,761 10,894 10,045 9,558 9.71%
Tax -4,949 -3,274 -2,495 -2,815 -3,895 -3,335 -2,737 10.37%
NP 11,730 6,568 5,464 4,946 6,999 6,710 6,821 9.45%
-
NP to SH 11,304 6,220 5,410 4,946 7,186 6,775 6,256 10.35%
-
Tax Rate 29.67% 33.27% 31.35% 36.27% 35.75% 33.20% 28.64% -
Total Cost 91,911 91,932 86,245 81,345 77,770 63,224 60,691 7.15%
-
Net Worth 109,358 105,859 100,847 67,226 88,751 81,321 71,324 7.37%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 109,358 105,859 100,847 67,226 88,751 81,321 71,324 7.37%
NOSH 122,874 133,999 134,462 67,226 60,374 58,086 40,991 20.06%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.32% 6.67% 5.96% 5.73% 8.26% 9.59% 10.10% -
ROE 10.34% 5.88% 5.36% 7.36% 8.10% 8.33% 8.77% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 84.35 73.51 68.20 128.36 140.40 120.40 164.70 -10.54%
EPS 9.20 4.64 4.02 7.36 11.90 11.66 15.26 -8.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.79 0.75 1.00 1.47 1.40 1.74 -10.56%
Adjusted Per Share Value based on latest NOSH - 67,226
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 70.64 67.14 62.51 58.81 57.78 47.67 46.02 7.39%
EPS 7.70 4.24 3.69 3.37 4.90 4.62 4.26 10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7454 0.7215 0.6874 0.4582 0.6049 0.5543 0.4861 7.38%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.79 0.44 0.44 0.59 0.68 0.70 1.09 -
P/RPS 0.94 0.60 0.65 0.46 0.48 0.58 0.66 6.06%
P/EPS 8.59 9.48 10.94 8.02 5.71 6.00 7.14 3.12%
EY 11.65 10.55 9.14 12.47 17.50 16.66 14.00 -3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.56 0.59 0.59 0.46 0.50 0.63 5.92%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 08/09/06 29/08/05 27/08/04 29/08/03 28/08/02 30/08/01 -
Price 0.81 0.46 0.40 0.54 0.69 0.70 1.16 -
P/RPS 0.96 0.63 0.59 0.42 0.49 0.58 0.70 5.40%
P/EPS 8.80 9.91 9.94 7.34 5.80 6.00 7.60 2.47%
EY 11.36 10.09 10.06 13.62 17.25 16.66 13.16 -2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.58 0.53 0.54 0.47 0.50 0.67 5.23%

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