[UNIMECH] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -19.59%
YoY- -54.92%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 22,020 19,311 19,222 24,831 22,927 23,347 19,926 6.86%
PBT 2,354 2,505 3,218 1,021 1,017 2,878 2,361 -0.19%
Tax -894 -905 -1,014 -512 -384 -946 -846 3.73%
NP 1,460 1,600 2,204 509 633 1,932 1,515 -2.42%
-
NP to SH 1,460 1,600 2,204 509 633 1,932 1,515 -2.42%
-
Tax Rate 37.98% 36.13% 31.51% 50.15% 37.76% 32.87% 35.83% -
Total Cost 20,560 17,711 17,018 24,322 22,294 21,415 18,411 7.61%
-
Net Worth 97,297 98,823 95,682 60,595 86,811 88,751 86,916 7.78%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 97,297 98,823 95,682 60,595 86,811 88,751 86,916 7.78%
NOSH 133,944 67,226 65,988 60,595 60,285 60,374 60,358 69.88%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.63% 8.29% 11.47% 2.05% 2.76% 8.28% 7.60% -
ROE 1.50% 1.62% 2.30% 0.84% 0.73% 2.18% 1.74% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 16.44 28.73 29.13 40.98 38.03 38.67 33.01 -37.08%
EPS 1.09 2.38 3.34 0.53 1.05 3.20 2.51 -42.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7264 1.47 1.45 1.00 1.44 1.47 1.44 -36.55%
Adjusted Per Share Value based on latest NOSH - 60,595
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.01 13.16 13.10 16.92 15.63 15.91 13.58 6.88%
EPS 1.00 1.09 1.50 0.35 0.43 1.32 1.03 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6632 0.6736 0.6522 0.413 0.5917 0.6049 0.5924 7.79%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.53 0.59 0.67 0.70 0.73 0.68 0.53 -
P/RPS 3.22 2.05 2.30 1.71 1.92 1.76 1.61 58.53%
P/EPS 48.62 24.79 20.06 83.33 69.52 21.25 21.12 74.08%
EY 2.06 4.03 4.99 1.20 1.44 4.71 4.74 -42.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.40 0.46 0.70 0.51 0.46 0.37 57.11%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 04/02/05 27/08/04 31/05/04 30/03/04 28/11/03 29/08/03 30/05/03 -
Price 0.56 0.54 0.57 0.67 0.75 0.69 0.60 -
P/RPS 3.41 1.88 1.96 1.64 1.97 1.78 1.82 51.80%
P/EPS 51.38 22.69 17.07 79.76 71.43 21.56 23.90 66.33%
EY 1.95 4.41 5.86 1.25 1.40 4.64 4.18 -39.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.37 0.39 0.67 0.52 0.47 0.42 49.62%

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