[UNISEM] QoQ Annualized Quarter Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 912,192 990,554 991,245 993,308 998,892 1,091,948 1,096,677 -11.57% QoQ % -7.91% -0.07% -0.21% -0.56% -8.52% -0.43% - Horiz. % 83.18% 90.32% 90.39% 90.57% 91.08% 99.57% 100.00%
PBT 44,272 -94,791 -16,185 -23,208 -41,292 -35,432 -20,528 - QoQ % 146.70% -485.66% 30.26% 43.80% -16.54% -72.60% - Horiz. % -215.67% 461.76% 78.85% 113.06% 201.15% 172.60% 100.00%
Tax -8,852 -14,498 -5,368 -6,896 160 2,140 3,037 - QoQ % 38.94% -170.08% 22.16% -4,410.00% -92.52% -29.54% - Horiz. % -291.44% -477.33% -176.73% -227.04% 5.27% 70.46% 100.00%
NP 35,420 -109,289 -21,553 -30,104 -41,132 -33,292 -17,490 - QoQ % 132.41% -407.06% 28.40% 26.81% -23.55% -90.34% - Horiz. % -202.51% 624.84% 123.23% 172.11% 235.17% 190.34% 100.00%
NP to SH 37,064 -105,368 -19,449 -27,878 -38,976 -32,306 -17,073 - QoQ % 135.18% -441.76% 30.23% 28.47% -20.65% -89.22% - Horiz. % -217.09% 617.15% 113.92% 163.28% 228.29% 189.22% 100.00%
Tax Rate 19.99 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 876,772 1,099,843 1,012,798 1,023,412 1,040,024 1,125,240 1,114,167 -14.78% QoQ % -20.28% 8.59% -1.04% -1.60% -7.57% 0.99% - Horiz. % 78.69% 98.71% 90.90% 91.85% 93.35% 100.99% 100.00%
Net Worth 959,876 960,379 1,042,632 1,022,866 1,022,179 1,028,261 1,042,933 -5.39% QoQ % -0.05% -7.89% 1.93% 0.07% -0.59% -1.41% - Horiz. % 92.04% 92.08% 99.97% 98.08% 98.01% 98.59% 100.00%
Dividend 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 13,482 - - - 13,488 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 99.95% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 959,876 960,379 1,042,632 1,022,866 1,022,179 1,028,261 1,042,933 -5.39% QoQ % -0.05% -7.89% 1.93% 0.07% -0.59% -1.41% - Horiz. % 92.04% 92.08% 99.97% 98.08% 98.01% 98.59% 100.00%
NOSH 676,350 674,139 675,324 673,381 671,999 674,446 673,947 0.24% QoQ % 0.33% -0.18% 0.29% 0.21% -0.36% 0.07% - Horiz. % 100.36% 100.03% 100.20% 99.92% 99.71% 100.07% 100.00%
Ratio Analysis 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.88 % -11.03 % -2.17 % -3.03 % -4.12 % -3.05 % -1.59 % - QoQ % 135.18% -408.29% 28.38% 26.46% -35.08% -91.82% - Horiz. % -244.03% 693.71% 136.48% 190.57% 259.12% 191.82% 100.00%
ROE 3.86 % -10.97 % -1.87 % -2.73 % -3.81 % -3.14 % -1.64 % - QoQ % 135.19% -486.63% 31.50% 28.35% -21.34% -91.46% - Horiz. % -235.37% 668.90% 114.02% 166.46% 232.32% 191.46% 100.00%
Per Share 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 134.87 146.94 146.78 147.51 148.64 161.90 162.72 -11.77% QoQ % -8.21% 0.11% -0.49% -0.76% -8.19% -0.50% - Horiz. % 82.88% 90.30% 90.20% 90.65% 91.35% 99.50% 100.00%
EPS 5.48 -15.63 -2.88 -4.14 -5.80 -4.79 -2.53 - QoQ % 135.06% -442.71% 30.43% 28.62% -21.09% -89.33% - Horiz. % -216.60% 617.79% 113.83% 163.64% 229.25% 189.33% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4192 1.4246 1.5439 1.5190 1.5211 1.5246 1.5475 -5.61% QoQ % -0.38% -7.73% 1.64% -0.14% -0.23% -1.48% - Horiz. % 91.71% 92.06% 99.77% 98.16% 98.29% 98.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 124.31 134.98 135.08 135.36 136.12 148.80 149.45 -11.56% QoQ % -7.90% -0.07% -0.21% -0.56% -8.52% -0.43% - Horiz. % 83.18% 90.32% 90.38% 90.57% 91.08% 99.57% 100.00%
EPS 5.05 -14.36 -2.65 -3.80 -5.31 -4.40 -2.33 - QoQ % 135.17% -441.89% 30.26% 28.44% -20.68% -88.84% - Horiz. % -216.74% 616.31% 113.73% 163.09% 227.90% 188.84% 100.00%
DPS 0.00 1.84 0.00 0.00 0.00 1.84 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3080 1.3087 1.4208 1.3939 1.3929 1.4012 1.4212 -5.39% QoQ % -0.05% -7.89% 1.93% 0.07% -0.59% -1.41% - Horiz. % 92.03% 92.08% 99.97% 98.08% 98.01% 98.59% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.0300 1.0000 0.8550 0.9500 0.8900 0.8600 1.0000 -
P/RPS 0.76 0.68 0.58 0.64 0.60 0.53 0.61 15.80% QoQ % 11.76% 17.24% -9.38% 6.67% 13.21% -13.11% - Horiz. % 124.59% 111.48% 95.08% 104.92% 98.36% 86.89% 100.00%
P/EPS 18.80 -6.40 -29.69 -22.95 -15.34 -17.95 -39.47 - QoQ % 393.75% 78.44% -29.37% -49.61% 14.54% 54.52% - Horiz. % -47.63% 16.21% 75.22% 58.15% 38.86% 45.48% 100.00%
EY 5.32 -15.63 -3.37 -4.36 -6.52 -5.57 -2.53 - QoQ % 134.04% -363.80% 22.71% 33.13% -17.06% -120.16% - Horiz. % -210.28% 617.79% 133.20% 172.33% 257.71% 220.16% 100.00%
DY 0.00 2.00 0.00 0.00 0.00 2.33 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 85.84% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.70 0.55 0.63 0.59 0.56 0.65 8.05% QoQ % 4.29% 27.27% -12.70% 6.78% 5.36% -13.85% - Horiz. % 112.31% 107.69% 84.62% 96.92% 90.77% 86.15% 100.00%
Price Multiplier on Announcement Date 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 08/05/14 26/02/14 07/11/13 24/07/13 24/04/13 18/02/13 08/11/12 -
Price 1.2700 1.0700 0.8750 1.0100 0.8800 0.9900 0.9500 -
P/RPS 0.94 0.73 0.60 0.68 0.59 0.61 0.58 38.02% QoQ % 28.77% 21.67% -11.76% 15.25% -3.28% 5.17% - Horiz. % 162.07% 125.86% 103.45% 117.24% 101.72% 105.17% 100.00%
P/EPS 23.18 -6.85 -30.38 -24.40 -15.17 -20.67 -37.50 - QoQ % 438.39% 77.45% -24.51% -60.84% 26.61% 44.88% - Horiz. % -61.81% 18.27% 81.01% 65.07% 40.45% 55.12% 100.00%
EY 4.31 -14.61 -3.29 -4.10 -6.59 -4.84 -2.67 - QoQ % 129.50% -344.07% 19.76% 37.78% -36.16% -81.27% - Horiz. % -161.42% 547.19% 123.22% 153.56% 246.82% 181.27% 100.00%
DY 0.00 1.87 0.00 0.00 0.00 2.02 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 92.57% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.89 0.75 0.57 0.66 0.58 0.65 0.61 28.67% QoQ % 18.67% 31.58% -13.64% 13.79% -10.77% 6.56% - Horiz. % 145.90% 122.95% 93.44% 108.20% 95.08% 106.56% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Unisem Q2 2013 results.pdf 
