[UNIMECH] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 72.6%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 24,863 88,852 60,553 38,533 19,222 89,007 66,200 -47.91%
PBT 2,994 6,822 8,077 5,723 3,218 6,436 6,256 -38.78%
Tax -833 -2,265 -2,813 -1,919 -1,014 -2,418 -2,177 -47.26%
NP 2,161 4,557 5,264 3,804 2,204 4,018 4,079 -34.50%
-
NP to SH 2,161 4,557 5,264 3,804 2,204 4,018 4,079 -34.50%
-
Tax Rate 27.82% 33.20% 34.83% 33.53% 31.51% 37.57% 34.80% -
Total Cost 22,702 84,295 55,289 34,729 17,018 84,989 62,121 -48.85%
-
Net Worth 99,325 97,801 97,049 97,931 95,682 43,579 86,889 9.31%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 1,513 - -
Div Payout % - - - - - 37.66% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 99,325 97,801 97,049 97,931 95,682 43,579 86,889 9.31%
NOSH 134,223 133,975 133,604 66,619 65,988 60,527 60,340 70.32%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.69% 5.13% 8.69% 9.87% 11.47% 4.51% 6.16% -
ROE 2.18% 4.66% 5.42% 3.88% 2.30% 9.22% 4.69% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 18.52 66.32 45.32 57.84 29.13 147.05 109.71 -69.42%
EPS 1.61 4.05 3.94 5.71 3.34 3.32 6.76 -61.54%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.74 0.73 0.7264 1.47 1.45 0.72 1.44 -35.81%
Adjusted Per Share Value based on latest NOSH - 67,226
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.95 60.56 41.27 26.26 13.10 60.67 45.12 -47.90%
EPS 1.47 3.11 3.59 2.59 1.50 2.74 2.78 -34.58%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.677 0.6666 0.6615 0.6675 0.6522 0.297 0.5922 9.32%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.48 0.57 0.53 0.59 0.67 0.70 0.73 -
P/RPS 2.59 0.86 1.17 1.02 2.30 0.48 0.67 146.10%
P/EPS 29.81 16.76 13.45 10.33 20.06 10.54 10.80 96.64%
EY 3.35 5.97 7.43 9.68 4.99 9.48 9.26 -49.19%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.65 0.78 0.73 0.40 0.46 0.97 0.51 17.53%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 08/03/05 04/02/05 27/08/04 31/05/04 30/03/04 28/11/03 -
Price 0.46 0.52 0.56 0.54 0.57 0.67 0.75 -
P/RPS 2.48 0.78 1.24 0.93 1.96 0.46 0.68 136.74%
P/EPS 28.57 15.29 14.21 9.46 17.07 10.09 11.09 87.81%
EY 3.50 6.54 7.04 10.57 5.86 9.91 9.01 -46.73%
DY 0.00 0.00 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.62 0.71 0.77 0.37 0.39 0.93 0.52 12.42%

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