[UNIMECH] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -8.75%
YoY- 130.65%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH'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 19,847 24,863 24,979 22,020 19,311 19,222 24,831 -13.88%
PBT 2,510 2,994 101 2,354 2,505 3,218 1,021 82.25%
Tax -829 -833 61 -894 -905 -1,014 -512 37.92%
NP 1,681 2,161 162 1,460 1,600 2,204 509 121.93%
-
NP to SH 1,627 2,161 162 1,460 1,600 2,204 509 117.14%
-
Tax Rate 33.03% 27.82% -60.40% 37.98% 36.13% 31.51% 50.15% -
Total Cost 18,166 22,702 24,817 20,560 17,711 17,018 24,322 -17.69%
-
Net Worth 100,847 99,325 98,550 97,297 98,823 95,682 60,595 40.48%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 100,847 99,325 98,550 97,297 98,823 95,682 60,595 40.48%
NOSH 134,462 134,223 135,000 133,944 67,226 65,988 60,595 70.21%
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 8.47% 8.69% 0.65% 6.63% 8.29% 11.47% 2.05% -
ROE 1.61% 2.18% 0.16% 1.50% 1.62% 2.30% 0.84% -
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 14.76 18.52 18.50 16.44 28.73 29.13 40.98 -49.40%
EPS 1.21 1.61 0.12 1.09 2.38 3.34 0.53 73.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.73 0.7264 1.47 1.45 1.00 -17.46%
Adjusted Per Share Value based on latest NOSH - 133,944
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 13.53 16.95 17.03 15.01 13.16 13.10 16.92 -13.85%
EPS 1.11 1.47 0.11 1.00 1.09 1.50 0.35 116.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6874 0.677 0.6717 0.6632 0.6736 0.6522 0.413 40.48%
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 0.44 0.48 0.57 0.53 0.59 0.67 0.70 -
P/RPS 2.98 2.59 3.08 3.22 2.05 2.30 1.71 44.86%
P/EPS 36.36 29.81 475.00 48.62 24.79 20.06 83.33 -42.50%
EY 2.75 3.35 0.21 2.06 4.03 4.99 1.20 73.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.78 0.73 0.40 0.46 0.70 -10.78%
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 29/08/05 31/05/05 08/03/05 04/02/05 27/08/04 31/05/04 30/03/04 -
Price 0.40 0.46 0.52 0.56 0.54 0.57 0.67 -
P/RPS 2.71 2.48 2.81 3.41 1.88 1.96 1.64 39.81%
P/EPS 33.06 28.57 433.33 51.38 22.69 17.07 79.76 -44.43%
EY 3.03 3.50 0.23 1.95 4.41 5.86 1.25 80.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.71 0.77 0.37 0.39 0.67 -14.47%

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