[UNIMECH] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 75.29%
YoY- -0.42%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 22,589 94,141 69,007 44,710 24,863 88,852 60,553 -48.20%
PBT 3,235 8,954 7,225 5,504 2,994 6,822 8,077 -45.69%
Tax -804 -2,982 -2,259 -1,548 -833 -2,265 -2,813 -56.64%
NP 2,431 5,972 4,966 3,956 2,161 4,557 5,264 -40.28%
-
NP to SH 22,268 5,797 5,340 3,788 2,161 4,557 5,264 161.79%
-
Tax Rate 24.85% 33.30% 31.27% 28.12% 27.82% 33.20% 34.83% -
Total Cost 20,158 88,169 64,041 40,754 22,702 84,295 55,289 -48.99%
-
Net Worth 101,992 102,150 99,536 100,744 99,325 97,801 97,049 3.37%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 101,992 102,150 99,536 100,744 99,325 97,801 97,049 3.37%
NOSH 134,201 134,408 134,508 134,326 134,223 133,975 133,604 0.29%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.76% 6.34% 7.20% 8.85% 8.69% 5.13% 8.69% -
ROE 21.83% 5.67% 5.36% 3.76% 2.18% 4.66% 5.42% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.83 70.04 51.30 33.28 18.52 66.32 45.32 -48.36%
EPS 1.69 4.31 3.97 2.82 1.61 4.05 3.94 -43.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.74 0.75 0.74 0.73 0.7264 3.06%
Adjusted Per Share Value based on latest NOSH - 134,462
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.23 59.29 43.46 28.16 15.66 55.96 38.14 -48.20%
EPS 14.03 3.65 3.36 2.39 1.36 2.87 3.32 161.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6424 0.6434 0.6269 0.6345 0.6256 0.616 0.6113 3.36%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.44 0.43 0.43 0.44 0.48 0.57 0.53 -
P/RPS 2.61 0.61 0.84 1.32 2.59 0.86 1.17 70.81%
P/EPS 2.65 9.97 10.83 15.60 29.81 16.76 13.45 -66.17%
EY 37.71 10.03 9.23 6.41 3.35 5.97 7.43 195.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.58 0.59 0.65 0.78 0.73 -14.22%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 30/11/05 29/08/05 31/05/05 08/03/05 04/02/05 -
Price 0.44 0.44 0.41 0.40 0.46 0.52 0.56 -
P/RPS 2.61 0.63 0.80 1.20 2.48 0.78 1.24 64.31%
P/EPS 2.65 10.20 10.33 14.18 28.57 15.29 14.21 -67.39%
EY 37.71 9.80 9.68 7.05 3.50 6.54 7.04 206.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.55 0.53 0.62 0.71 0.77 -17.22%

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