[UNIMECH] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 40.97%
YoY- 1.44%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 49,069 22,589 94,141 69,007 44,710 24,863 88,852 -32.76%
PBT 6,392 3,235 8,954 7,225 5,504 2,994 6,822 -4.25%
Tax -1,840 -804 -2,982 -2,259 -1,548 -833 -2,265 -12.97%
NP 4,552 2,431 5,972 4,966 3,956 2,161 4,557 -0.07%
-
NP to SH 4,305 22,268 5,797 5,340 3,788 2,161 4,557 -3.73%
-
Tax Rate 28.79% 24.85% 33.30% 31.27% 28.12% 27.82% 33.20% -
Total Cost 44,517 20,158 88,169 64,041 40,754 22,702 84,295 -34.74%
-
Net Worth 106,279 101,992 102,150 99,536 100,744 99,325 97,801 5.71%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 106,279 101,992 102,150 99,536 100,744 99,325 97,801 5.71%
NOSH 134,531 134,201 134,408 134,508 134,326 134,223 133,975 0.27%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.28% 10.76% 6.34% 7.20% 8.85% 8.69% 5.13% -
ROE 4.05% 21.83% 5.67% 5.36% 3.76% 2.18% 4.66% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.47 16.83 70.04 51.30 33.28 18.52 66.32 -32.95%
EPS 3.20 1.69 4.31 3.97 2.82 1.61 4.05 -14.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.76 0.74 0.75 0.74 0.73 5.42%
Adjusted Per Share Value based on latest NOSH - 134,956
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.44 15.40 64.17 47.03 30.47 16.95 60.56 -32.76%
EPS 2.93 15.18 3.95 3.64 2.58 1.47 3.11 -3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7244 0.6952 0.6962 0.6784 0.6867 0.677 0.6666 5.71%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.44 0.44 0.43 0.43 0.44 0.48 0.57 -
P/RPS 1.21 2.61 0.61 0.84 1.32 2.59 0.86 25.64%
P/EPS 13.75 2.65 9.97 10.83 15.60 29.81 16.76 -12.39%
EY 7.27 37.71 10.03 9.23 6.41 3.35 5.97 14.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.57 0.58 0.59 0.65 0.78 -19.86%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 08/09/06 31/05/06 28/02/06 30/11/05 29/08/05 31/05/05 08/03/05 -
Price 0.46 0.44 0.44 0.41 0.40 0.46 0.52 -
P/RPS 1.26 2.61 0.63 0.80 1.20 2.48 0.78 37.79%
P/EPS 14.38 2.65 10.20 10.33 14.18 28.57 15.29 -4.01%
EY 6.96 37.71 9.80 9.68 7.05 3.50 6.54 4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.58 0.55 0.53 0.62 0.71 -12.64%

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