[UNIMECH] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -1.5%
YoY- -47.93%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 60,553 38,533 19,222 89,007 66,200 43,273 19,926 109.37%
PBT 8,077 5,723 3,218 6,436 6,256 5,239 2,361 126.53%
Tax -2,813 -1,919 -1,014 -2,418 -2,177 -1,793 -846 122.28%
NP 5,264 3,804 2,204 4,018 4,079 3,446 1,515 128.88%
-
NP to SH 5,264 3,804 2,204 4,018 4,079 3,446 1,515 128.88%
-
Tax Rate 34.83% 33.53% 31.51% 37.57% 34.80% 34.22% 35.83% -
Total Cost 55,289 34,729 17,018 84,989 62,121 39,827 18,411 107.73%
-
Net Worth 97,049 97,931 95,682 43,579 86,889 88,714 86,916 7.60%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 1,513 - - - -
Div Payout % - - - 37.66% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 97,049 97,931 95,682 43,579 86,889 88,714 86,916 7.60%
NOSH 133,604 66,619 65,988 60,527 60,340 60,350 60,358 69.60%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.69% 9.87% 11.47% 4.51% 6.16% 7.96% 7.60% -
ROE 5.42% 3.88% 2.30% 9.22% 4.69% 3.88% 1.74% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 45.32 57.84 29.13 147.05 109.71 71.70 33.01 23.45%
EPS 3.94 5.71 3.34 3.32 6.76 5.71 2.51 34.95%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.7264 1.47 1.45 0.72 1.44 1.47 1.44 -36.55%
Adjusted Per Share Value based on latest NOSH - 60,595
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 38.14 24.27 12.11 56.06 41.70 27.26 12.55 109.38%
EPS 3.32 2.40 1.39 2.53 2.57 2.17 0.95 129.76%
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
NAPS 0.6113 0.6168 0.6027 0.2745 0.5473 0.5588 0.5474 7.61%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.53 0.59 0.67 0.70 0.73 0.68 0.53 -
P/RPS 1.17 1.02 2.30 0.48 0.67 0.95 1.61 -19.12%
P/EPS 13.45 10.33 20.06 10.54 10.80 11.91 21.12 -25.91%
EY 7.43 9.68 4.99 9.48 9.26 8.40 4.74 34.82%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.73 0.40 0.46 0.97 0.51 0.46 0.37 57.11%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 04/02/05 27/08/04 31/05/04 30/03/04 28/11/03 29/08/03 30/05/03 -
Price 0.56 0.54 0.57 0.67 0.75 0.69 0.60 -
P/RPS 1.24 0.93 1.96 0.46 0.68 0.96 1.82 -22.51%
P/EPS 14.21 9.46 17.07 10.09 11.09 12.08 23.90 -29.22%
EY 7.04 10.57 5.86 9.91 9.01 8.28 4.18 41.42%
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 0.77 0.37 0.39 0.93 0.52 0.47 0.42 49.62%

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