[UNICO] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 125.24%
YoY- 18.78%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 38,653 45,773 57,033 48,284 41,468 39,992 53,880 -19.87%
PBT 4,317 3,354 12,797 17,998 8,113 6,703 16,369 -58.90%
Tax -1,122 -1,621 -5,130 -4,842 -2,272 -2,056 -2,729 -44.73%
NP 3,195 1,733 7,667 13,156 5,841 4,647 13,640 -62.03%
-
NP to SH 3,195 1,733 7,667 13,156 5,841 4,647 13,640 -62.03%
-
Tax Rate 25.99% 48.33% 40.09% 26.90% 28.00% 30.67% 16.67% -
Total Cost 35,458 44,040 49,366 35,128 35,627 35,345 40,240 -8.09%
-
Net Worth 371,310 372,595 379,042 372,176 217,100 220,696 220,692 41.50%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 30,327 - 17,310 - 4,413 - -
Div Payout % - 1,750.00% - 131.58% - 94.98% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 371,310 372,595 379,042 372,176 217,100 220,696 220,692 41.50%
NOSH 863,513 866,499 861,460 865,526 220,800 220,696 220,692 148.51%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.27% 3.79% 13.44% 27.25% 14.09% 11.62% 25.32% -
ROE 0.86% 0.47% 2.02% 3.53% 2.69% 2.11% 6.18% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.48 5.28 6.62 5.58 19.10 18.12 24.41 -67.73%
EPS 0.37 0.20 0.89 1.52 0.67 0.53 1.55 -61.55%
DPS 0.00 3.50 0.00 2.00 0.00 2.00 0.00 -
NAPS 0.43 0.43 0.44 0.43 1.00 1.00 1.00 -43.05%
Adjusted Per Share Value based on latest NOSH - 865,526
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.56 5.40 6.72 5.69 4.89 4.71 6.35 -19.82%
EPS 0.38 0.20 0.90 1.55 0.69 0.55 1.61 -61.84%
DPS 0.00 3.57 0.00 2.04 0.00 0.52 0.00 -
NAPS 0.4377 0.4392 0.4468 0.4387 0.2559 0.2602 0.2601 41.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.47 0.46 0.47 0.46 1.80 2.00 0.51 -
P/RPS 10.50 8.71 7.10 8.25 9.42 11.04 2.09 193.62%
P/EPS 127.03 230.00 52.81 30.26 66.90 94.98 8.25 519.95%
EY 0.79 0.43 1.89 3.30 1.49 1.05 12.12 -83.83%
DY 0.00 7.61 0.00 4.35 0.00 1.00 0.00 -
P/NAPS 1.09 1.07 1.07 1.07 1.80 2.00 0.51 65.99%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 04/02/05 29/11/04 18/08/04 31/05/04 18/02/04 -
Price 0.45 0.44 0.46 0.47 0.46 1.84 0.48 -
P/RPS 10.05 8.33 6.95 8.43 2.41 10.15 1.97 196.64%
P/EPS 121.62 220.00 51.69 30.92 17.10 87.39 7.77 526.78%
EY 0.82 0.45 1.93 3.23 5.85 1.14 12.88 -84.08%
DY 0.00 7.95 0.00 4.26 0.00 1.09 0.00 -
P/NAPS 1.05 1.02 1.05 1.09 0.46 1.84 0.48 68.59%

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