Highlights

[UNISEM] QoQ Cumulative Quarter Result on 2013-06-30 [#2]

Stock [UNISEM]: UNISEM (M) BHD
Announcement Date 24-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -43.05%    YoY -     33.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 228,048 990,554 743,434 496,654 249,723 1,091,948 822,508 -57.51%
  QoQ % -76.98% 33.24% 49.69% 98.88% -77.13% 32.76% -
  Horiz. % 27.73% 120.43% 90.39% 60.38% 30.36% 132.76% 100.00%
PBT 11,068 -94,791 -12,139 -11,604 -10,323 -35,432 -15,396 -
  QoQ % 111.68% -680.88% -4.61% -12.41% 70.87% -130.14% -
  Horiz. % -71.89% 615.69% 78.85% 75.37% 67.05% 230.14% 100.00%
Tax -2,213 -14,498 -4,026 -3,448 40 2,140 2,278 -
  QoQ % 84.74% -260.11% -16.76% -8,720.00% -98.13% -6.06% -
  Horiz. % -97.15% -636.44% -176.73% -151.36% 1.76% 93.94% 100.00%
NP 8,855 -109,289 -16,165 -15,052 -10,283 -33,292 -13,118 -
  QoQ % 108.10% -576.08% -7.39% -46.38% 69.11% -153.79% -
  Horiz. % -67.50% 833.12% 123.23% 114.74% 78.39% 253.79% 100.00%
NP to SH 9,266 -105,368 -14,587 -13,939 -9,744 -32,306 -12,805 -
  QoQ % 108.79% -622.34% -4.65% -43.05% 69.84% -152.29% -
  Horiz. % -72.36% 822.87% 113.92% 108.86% 76.10% 252.29% 100.00%
Tax Rate 19.99 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 219,193 1,099,843 759,599 511,706 260,006 1,125,240 835,626 -59.06%
  QoQ % -80.07% 44.79% 48.44% 96.81% -76.89% 34.66% -
  Horiz. % 26.23% 131.62% 90.90% 61.24% 31.12% 134.66% 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 0.97 % -10.97 % -1.40 % -1.36 % -0.95 % -3.14 % -1.23 % -
  QoQ % 108.84% -683.57% -2.94% -43.16% 69.75% -155.28% -
  Horiz. % -78.86% 891.87% 113.82% 110.57% 77.24% 255.28% 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 33.72 146.94 110.09 73.76 37.16 161.90 122.04 -57.61%
  QoQ % -77.05% 33.47% 49.25% 98.49% -77.05% 32.66% -
  Horiz. % 27.63% 120.40% 90.21% 60.44% 30.45% 132.66% 100.00%
EPS 1.37 -15.63 -2.16 -2.07 -1.45 -4.79 -1.90 -
  QoQ % 108.77% -623.61% -4.35% -42.76% 69.73% -152.11% -
  Horiz. % -72.11% 822.63% 113.68% 108.95% 76.32% 252.11% 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 31.08 134.98 101.31 67.68 34.03 148.80 112.08 -57.51%
  QoQ % -76.97% 33.23% 49.69% 98.88% -77.13% 32.76% -
  Horiz. % 27.73% 120.43% 90.39% 60.39% 30.36% 132.76% 100.00%
EPS 1.26 -14.36 -1.99 -1.90 -1.33 -4.40 -1.74 -
  QoQ % 108.77% -621.61% -4.74% -42.86% 69.77% -152.87% -
  Horiz. % -72.41% 825.29% 114.37% 109.20% 76.44% 252.87% 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 3.05 0.68 0.78 1.29 2.39 0.53 0.82 140.25%
  QoQ % 348.53% -12.82% -39.53% -46.03% 350.94% -35.37% -
  Horiz. % 371.95% 82.93% 95.12% 157.32% 291.46% 64.63% 100.00%
P/EPS 75.18 -6.40 -39.58 -45.89 -61.38 -17.95 -52.63 -
  QoQ % 1,274.69% 83.83% 13.75% 25.24% -241.95% 65.89% -
  Horiz. % -142.85% 12.16% 75.20% 87.19% 116.63% 34.11% 100.00%
EY 1.33 -15.63 -2.53 -2.18 -1.63 -5.57 -1.90 -
  QoQ % 108.51% -517.79% -16.06% -33.74% 70.74% -193.16% -
  Horiz. % -70.00% 822.63% 133.16% 114.74% 85.79% 293.16% 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 3.77 0.73 0.79 1.37 2.37 0.61 0.78 186.14%
  QoQ % 416.44% -7.59% -42.34% -42.19% 288.52% -21.79% -
  Horiz. % 483.33% 93.59% 101.28% 175.64% 303.85% 78.21% 100.00%
P/EPS 92.70 -6.85 -40.51 -48.79 -60.69 -20.67 -50.00 -
  QoQ % 1,453.28% 83.09% 16.97% 19.61% -193.61% 58.66% -
  Horiz. % -185.40% 13.70% 81.02% 97.58% 121.38% 41.34% 100.00%
EY 1.08 -14.61 -2.47 -2.05 -1.65 -4.84 -2.00 -
  QoQ % 107.39% -491.50% -20.49% -24.24% 65.91% -142.00% -
  Horiz. % -54.00% 730.50% 123.50% 102.50% 82.50% 242.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers