[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 284.13%
YoY- 930.45%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 99,652 73,389 49,069 22,589 94,141 69,007 44,710 70.38%
PBT 14,287 9,778 6,392 3,235 8,954 7,225 5,504 88.54%
Tax -3,936 -2,998 -1,840 -804 -2,982 -2,259 -1,548 85.97%
NP 10,351 6,780 4,552 2,431 5,972 4,966 3,956 89.54%
-
NP to SH 9,810 6,442 4,305 22,268 5,797 5,340 3,788 88.25%
-
Tax Rate 27.55% 30.66% 28.79% 24.85% 33.30% 31.27% 28.12% -
Total Cost 89,301 66,609 44,517 20,158 88,169 64,041 40,754 68.46%
-
Net Worth 112,258 107,143 106,279 101,992 102,150 99,536 100,744 7.45%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 112,258 107,143 106,279 101,992 102,150 99,536 100,744 7.45%
NOSH 132,068 133,929 134,531 134,201 134,408 134,508 134,326 -1.12%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.39% 9.24% 9.28% 10.76% 6.34% 7.20% 8.85% -
ROE 8.74% 6.01% 4.05% 21.83% 5.67% 5.36% 3.76% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 75.45 54.80 36.47 16.83 70.04 51.30 33.28 72.32%
EPS 7.43 4.81 3.20 1.69 4.31 3.97 2.82 90.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.79 0.76 0.76 0.74 0.75 8.67%
Adjusted Per Share Value based on latest NOSH - 134,201
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 67.92 50.02 33.44 15.40 64.17 47.03 30.47 70.39%
EPS 6.69 4.39 2.93 15.18 3.95 3.64 2.58 88.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7651 0.7303 0.7244 0.6952 0.6962 0.6784 0.6867 7.45%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.55 0.46 0.44 0.44 0.43 0.43 0.44 -
P/RPS 0.73 0.84 1.21 2.61 0.61 0.84 1.32 -32.55%
P/EPS 7.40 9.56 13.75 2.65 9.97 10.83 15.60 -39.09%
EY 13.51 10.46 7.27 37.71 10.03 9.23 6.41 64.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.56 0.58 0.57 0.58 0.59 6.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 08/09/06 31/05/06 28/02/06 30/11/05 29/08/05 -
Price 0.78 0.52 0.46 0.44 0.44 0.41 0.40 -
P/RPS 1.03 0.95 1.26 2.61 0.63 0.80 1.20 -9.65%
P/EPS 10.50 10.81 14.38 2.65 10.20 10.33 14.18 -18.10%
EY 9.52 9.25 6.96 37.71 9.80 9.68 7.05 22.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.65 0.58 0.58 0.58 0.55 0.53 44.29%

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