[UNICO] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[UNICO] UNICO-DESA PLANTATIONS BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -77.4%
YoY- -62.71%
Quarter Report
Latest QR
Upcoming QR
UNICO's Result
UNICO's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 49,848 43,810 38,653 45,773 57,033 48,284 41,468 13.01%
PBT 17,865 12,147 4,317 3,354 12,797 17,998 8,113 69.01%
Tax -4,891 -3,158 -1,122 -1,621 -5,130 -4,842 -2,272 66.48%
NP 12,974 8,989 3,195 1,733 7,667 13,156 5,841 69.99%
-
NP to SH 12,974 8,989 3,195 1,733 7,667 13,156 5,841 69.99%
-
Tax Rate 27.38% 26.00% 25.99% 48.33% 40.09% 26.90% 28.00% -
Total Cost 36,874 34,821 35,458 44,040 49,366 35,128 35,627 2.31%
-
Net Worth 384,502 368,120 371,310 372,595 379,042 372,176 217,100 46.23%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 17,121 - 30,327 - 17,310 - -
Div Payout % - 190.48% - 1,750.00% - 131.58% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 384,502 368,120 371,310 372,595 379,042 372,176 217,100 46.23%
NOSH 842,467 856,095 863,513 866,499 861,460 865,526 220,800 143.58%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 26.03% 20.52% 8.27% 3.79% 13.44% 27.25% 14.09% -
ROE 3.37% 2.44% 0.86% 0.47% 2.02% 3.53% 2.69% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.92 5.12 4.48 5.28 6.62 5.58 19.10 -54.10%
EPS 1.54 1.05 0.37 0.20 0.89 1.52 0.67 73.90%
DPS 0.00 2.00 0.00 3.50 0.00 2.00 0.00 -
NAPS 0.4564 0.43 0.43 0.43 0.44 0.43 1.00 -40.63%
Adjusted Per Share Value based on latest NOSH - 866,499
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.88 5.16 4.56 5.40 6.72 5.69 4.89 13.04%
EPS 1.53 1.06 0.38 0.20 0.90 1.55 0.69 69.79%
DPS 0.00 2.02 0.00 3.57 0.00 2.04 0.00 -
NAPS 0.4532 0.4339 0.4377 0.4392 0.4468 0.4387 0.2559 46.22%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.44 0.48 0.47 0.46 0.47 0.46 1.80 -
P/RPS 7.44 9.38 10.50 8.71 7.10 8.25 9.42 -14.51%
P/EPS 28.57 45.71 127.03 230.00 52.81 30.26 66.90 -43.20%
EY 3.50 2.19 0.79 0.43 1.89 3.30 1.49 76.43%
DY 0.00 4.17 0.00 7.61 0.00 4.35 0.00 -
P/NAPS 0.96 1.12 1.09 1.07 1.07 1.07 1.80 -34.15%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 30/08/05 31/05/05 04/02/05 29/11/04 18/08/04 -
Price 0.47 0.46 0.45 0.44 0.46 0.47 0.46 -
P/RPS 7.94 8.99 10.05 8.33 6.95 8.43 2.41 120.93%
P/EPS 30.52 43.81 121.62 220.00 51.69 30.92 17.10 46.98%
EY 3.28 2.28 0.82 0.45 1.93 3.23 5.85 -31.93%
DY 0.00 4.35 0.00 7.95 0.00 4.26 0.00 -
P/NAPS 1.03 1.07 1.05 1.02 1.05 1.09 0.46 70.90%

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