Highlights

[UNISEM] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 18-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -89.22%    YoY -     -262.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 991,245 993,308 998,892 1,091,948 1,096,677 1,079,112 1,026,444 -2.30%
  QoQ % -0.21% -0.56% -8.52% -0.43% 1.63% 5.13% -
  Horiz. % 96.57% 96.77% 97.32% 106.38% 106.84% 105.13% 100.00%
PBT -16,185 -23,208 -41,292 -35,432 -20,528 -48,964 -64,960 -60.37%
  QoQ % 30.26% 43.80% -16.54% -72.60% 58.08% 24.62% -
  Horiz. % 24.92% 35.73% 63.57% 54.54% 31.60% 75.38% 100.00%
Tax -5,368 -6,896 160 2,140 3,037 6,068 10,216 -
  QoQ % 22.16% -4,410.00% -92.52% -29.54% -49.95% -40.60% -
  Horiz. % -52.55% -67.50% 1.57% 20.95% 29.73% 59.40% 100.00%
NP -21,553 -30,104 -41,132 -33,292 -17,490 -42,896 -54,744 -46.25%
  QoQ % 28.40% 26.81% -23.55% -90.34% 59.23% 21.64% -
  Horiz. % 39.37% 54.99% 75.14% 60.81% 31.95% 78.36% 100.00%
NP to SH -19,449 -27,878 -38,976 -32,306 -17,073 -42,222 -54,116 -49.42%
  QoQ % 30.23% 28.47% -20.65% -89.22% 59.56% 21.98% -
  Horiz. % 35.94% 51.52% 72.02% 59.70% 31.55% 78.02% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,012,798 1,023,412 1,040,024 1,125,240 1,114,167 1,122,008 1,081,188 -4.26%
  QoQ % -1.04% -1.60% -7.57% 0.99% -0.70% 3.78% -
  Horiz. % 93.67% 94.66% 96.19% 104.07% 103.05% 103.78% 100.00%
Net Worth 1,042,632 1,022,866 1,022,179 1,028,261 1,042,933 1,052,649 1,053,242 -0.67%
  QoQ % 1.93% 0.07% -0.59% -1.41% -0.92% -0.06% -
  Horiz. % 98.99% 97.12% 97.05% 97.63% 99.02% 99.94% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 13,488 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,042,632 1,022,866 1,022,179 1,028,261 1,042,933 1,052,649 1,053,242 -0.67%
  QoQ % 1.93% 0.07% -0.59% -1.41% -0.92% -0.06% -
  Horiz. % 98.99% 97.12% 97.05% 97.63% 99.02% 99.94% 100.00%
NOSH 675,324 673,381 671,999 674,446 673,947 674,472 673,084 0.22%
  QoQ % 0.29% 0.21% -0.36% 0.07% -0.08% 0.21% -
  Horiz. % 100.33% 100.04% 99.84% 100.20% 100.13% 100.21% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.17 % -3.03 % -4.12 % -3.05 % -1.59 % -3.98 % -5.33 % -45.04%
  QoQ % 28.38% 26.46% -35.08% -91.82% 60.05% 25.33% -
  Horiz. % 40.71% 56.85% 77.30% 57.22% 29.83% 74.67% 100.00%
ROE -1.87 % -2.73 % -3.81 % -3.14 % -1.64 % -4.01 % -5.14 % -49.01%
  QoQ % 31.50% 28.35% -21.34% -91.46% 59.10% 21.98% -
  Horiz. % 36.38% 53.11% 74.12% 61.09% 31.91% 78.02% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 146.78 147.51 148.64 161.90 162.72 159.99 152.50 -2.51%
  QoQ % -0.49% -0.76% -8.19% -0.50% 1.71% 4.91% -
  Horiz. % 96.25% 96.73% 97.47% 106.16% 106.70% 104.91% 100.00%
EPS -2.88 -4.14 -5.80 -4.79 -2.53 -6.26 -8.04 -49.53%
  QoQ % 30.43% 28.62% -21.09% -89.33% 59.58% 22.14% -
  Horiz. % 35.82% 51.49% 72.14% 59.58% 31.47% 77.86% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5439 1.5190 1.5211 1.5246 1.5475 1.5607 1.5648 -0.89%
  QoQ % 1.64% -0.14% -0.23% -1.48% -0.85% -0.26% -
  Horiz. % 98.66% 97.07% 97.21% 97.43% 98.89% 99.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 135.08 135.36 136.12 148.80 149.45 147.05 139.87 -2.29%
  QoQ % -0.21% -0.56% -8.52% -0.43% 1.63% 5.13% -
  Horiz. % 96.58% 96.78% 97.32% 106.38% 106.85% 105.13% 100.00%
EPS -2.65 -3.80 -5.31 -4.40 -2.33 -5.75 -7.37 -49.40%
  QoQ % 30.26% 28.44% -20.68% -88.84% 59.48% 21.98% -
  Horiz. % 35.96% 51.56% 72.05% 59.70% 31.61% 78.02% 100.00%
DPS 0.00 0.00 0.00 1.84 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4208 1.3939 1.3929 1.4012 1.4212 1.4345 1.4353 -0.67%
  QoQ % 1.93% 0.07% -0.59% -1.41% -0.93% -0.06% -
  Horiz. % 98.99% 97.12% 97.05% 97.62% 99.02% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.8550 0.9500 0.8900 0.8600 1.0000 1.3600 1.4700 -
P/RPS 0.58 0.64 0.60 0.53 0.61 0.85 0.96 -28.51%
  QoQ % -9.38% 6.67% 13.21% -13.11% -28.24% -11.46% -
  Horiz. % 60.42% 66.67% 62.50% 55.21% 63.54% 88.54% 100.00%
P/EPS -29.69 -22.95 -15.34 -17.95 -39.47 -21.73 -18.28 38.13%
  QoQ % -29.37% -49.61% 14.54% 54.52% -81.64% -18.87% -
  Horiz. % 162.42% 125.55% 83.92% 98.19% 215.92% 118.87% 100.00%
EY -3.37 -4.36 -6.52 -5.57 -2.53 -4.60 -5.47 -27.57%
  QoQ % 22.71% 33.13% -17.06% -120.16% 45.00% 15.90% -
  Horiz. % 61.61% 79.71% 119.20% 101.83% 46.25% 84.10% 100.00%
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.55 0.63 0.59 0.56 0.65 0.87 0.94 -30.02%
  QoQ % -12.70% 6.78% 5.36% -13.85% -25.29% -7.45% -
  Horiz. % 58.51% 67.02% 62.77% 59.57% 69.15% 92.55% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 24/07/13 24/04/13 18/02/13 08/11/12 09/08/12 02/05/12 -
Price 0.8750 1.0100 0.8800 0.9900 0.9500 1.2500 1.4600 -
P/RPS 0.60 0.68 0.59 0.61 0.58 0.78 0.96 -26.88%
  QoQ % -11.76% 15.25% -3.28% 5.17% -25.64% -18.75% -
  Horiz. % 62.50% 70.83% 61.46% 63.54% 60.42% 81.25% 100.00%
P/EPS -30.38 -24.40 -15.17 -20.67 -37.50 -19.97 -18.16 40.88%
  QoQ % -24.51% -60.84% 26.61% 44.88% -87.78% -9.97% -
  Horiz. % 167.29% 134.36% 83.54% 113.82% 206.50% 109.97% 100.00%
EY -3.29 -4.10 -6.59 -4.84 -2.67 -5.01 -5.51 -29.07%
  QoQ % 19.76% 37.78% -36.16% -81.27% 46.71% 9.07% -
  Horiz. % 59.71% 74.41% 119.60% 87.84% 48.46% 90.93% 100.00%
DY 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.57 0.66 0.58 0.65 0.61 0.80 0.93 -27.82%
  QoQ % -13.64% 13.79% -10.77% 6.56% -23.75% -13.98% -
  Horiz. % 61.29% 70.97% 62.37% 69.89% 65.59% 86.02% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers