[UNIMECH] QoQ Quarter Result on 30-Sep-2001 [#3]

Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -18.84%
YoY- -22.64%
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 17,077 14,536 19,653 18,668 17,198 13,515 20,300 -10.91%
PBT 4,920 1,727 697 2,702 3,552 2,919 -466 -
Tax -1,429 -654 -463 -789 -1,195 -928 -99 495.73%
NP 3,491 1,073 234 1,913 2,357 1,991 -565 -
-
NP to SH 3,491 1,073 234 1,913 2,357 1,991 -565 -
-
Tax Rate 29.04% 37.87% 66.43% 29.20% 33.64% 31.79% - -
Total Cost 13,586 13,463 19,419 16,755 14,841 11,524 20,865 -24.93%
-
Net Worth 81,321 69,328 73,640 73,464 71,324 69,644 68,373 12.29%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 81,321 69,328 73,640 73,464 71,324 69,644 68,373 12.29%
NOSH 58,086 52,087 41,052 40,963 40,991 40,967 40,942 26.34%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 20.44% 7.38% 1.19% 10.25% 13.71% 14.73% -2.78% -
ROE 4.29% 1.55% 0.32% 2.60% 3.30% 2.86% -0.83% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 29.40 27.91 47.87 45.57 41.96 32.99 49.58 -29.48%
EPS 6.01 2.06 0.57 4.67 5.75 4.86 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.331 1.7938 1.7934 1.74 1.70 1.67 -11.12%
Adjusted Per Share Value based on latest NOSH - 40,963
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 11.64 9.91 13.40 12.72 11.72 9.21 13.84 -10.92%
EPS 2.38 0.73 0.16 1.30 1.61 1.36 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.4725 0.5019 0.5007 0.4861 0.4747 0.466 12.29%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.70 0.71 1.08 1.04 1.09 1.17 1.30 -
P/RPS 2.38 2.54 2.26 2.28 2.60 3.55 2.62 -6.22%
P/EPS 11.65 34.47 189.47 22.27 18.96 24.07 -94.20 -
EY 8.59 2.90 0.53 4.49 5.28 4.15 -1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.60 0.58 0.63 0.69 0.78 -25.71%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 31/05/02 28/02/02 23/11/01 30/08/01 09/07/01 27/02/01 -
Price 0.70 0.70 0.66 1.20 1.16 1.12 1.16 -
P/RPS 2.38 2.51 1.38 2.63 2.76 3.39 2.34 1.13%
P/EPS 11.65 33.98 115.79 25.70 20.17 23.05 -84.06 -
EY 8.59 2.94 0.86 3.89 4.96 4.34 -1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.37 0.67 0.67 0.66 0.69 -19.37%

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