Highlights

[UNISEM] QoQ Cumulative 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 -     -152.29%    YoY -     -262.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 743,434 496,654 249,723 1,091,948 822,508 539,556 256,611 103.09%
  QoQ % 49.69% 98.88% -77.13% 32.76% 52.44% 110.26% -
  Horiz. % 289.71% 193.54% 97.32% 425.53% 320.53% 210.26% 100.00%
PBT -12,139 -11,604 -10,323 -35,432 -15,396 -24,482 -16,240 -17.62%
  QoQ % -4.61% -12.41% 70.87% -130.14% 37.11% -50.75% -
  Horiz. % 74.75% 71.45% 63.57% 218.18% 94.80% 150.75% 100.00%
Tax -4,026 -3,448 40 2,140 2,278 3,034 2,554 -
  QoQ % -16.76% -8,720.00% -98.13% -6.06% -24.92% 18.79% -
  Horiz. % -157.64% -135.00% 1.57% 83.79% 89.19% 118.79% 100.00%
NP -16,165 -15,052 -10,283 -33,292 -13,118 -21,448 -13,686 11.73%
  QoQ % -7.39% -46.38% 69.11% -153.79% 38.84% -56.71% -
  Horiz. % 118.11% 109.98% 75.14% 243.26% 95.85% 156.71% 100.00%
NP to SH -14,587 -13,939 -9,744 -32,306 -12,805 -21,111 -13,529 5.14%
  QoQ % -4.65% -43.05% 69.84% -152.29% 39.34% -56.04% -
  Horiz. % 107.82% 103.03% 72.02% 238.79% 94.65% 156.04% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 759,599 511,706 260,006 1,125,240 835,626 561,004 270,297 99.02%
  QoQ % 48.44% 96.81% -76.89% 34.66% 48.95% 107.55% -
  Horiz. % 281.02% 189.31% 96.19% 416.30% 309.15% 207.55% 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 -1.40 % -1.36 % -0.95 % -3.14 % -1.23 % -2.01 % -1.28 % 6.15%
  QoQ % -2.94% -43.16% 69.75% -155.28% 38.81% -57.03% -
  Horiz. % 109.38% 106.25% 74.22% 245.31% 96.09% 157.03% 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 110.09 73.76 37.16 161.90 122.04 80.00 38.12 102.67%
  QoQ % 49.25% 98.49% -77.05% 32.66% 52.55% 109.86% -
  Horiz. % 288.80% 193.49% 97.48% 424.71% 320.15% 209.86% 100.00%
EPS -2.16 -2.07 -1.45 -4.79 -1.90 -3.13 -2.01 4.91%
  QoQ % -4.35% -42.76% 69.73% -152.11% 39.30% -55.72% -
  Horiz. % 107.46% 102.99% 72.14% 238.31% 94.53% 155.72% 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 101.31 67.68 34.03 148.80 112.08 73.53 34.97 103.09%
  QoQ % 49.69% 98.88% -77.13% 32.76% 52.43% 110.27% -
  Horiz. % 289.71% 193.54% 97.31% 425.51% 320.50% 210.27% 100.00%
EPS -1.99 -1.90 -1.33 -4.40 -1.74 -2.88 -1.84 5.36%
  QoQ % -4.74% -42.86% 69.77% -152.87% 39.58% -56.52% -
  Horiz. % 108.15% 103.26% 72.28% 239.13% 94.57% 156.52% 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 0.78 1.29 2.39 0.53 0.82 1.70 3.86 -65.53%
  QoQ % -39.53% -46.03% 350.94% -35.37% -51.76% -55.96% -
  Horiz. % 20.21% 33.42% 61.92% 13.73% 21.24% 44.04% 100.00%
P/EPS -39.58 -45.89 -61.38 -17.95 -52.63 -43.45 -73.13 -33.56%
  QoQ % 13.75% 25.24% -241.95% 65.89% -21.13% 40.59% -
  Horiz. % 54.12% 62.75% 83.93% 24.55% 71.97% 59.41% 100.00%
EY -2.53 -2.18 -1.63 -5.57 -1.90 -2.30 -1.37 50.47%
  QoQ % -16.06% -33.74% 70.74% -193.16% 17.39% -67.88% -
  Horiz. % 184.67% 159.12% 118.98% 406.57% 138.69% 167.88% 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 0.79 1.37 2.37 0.61 0.78 1.56 3.83 -65.06%
  QoQ % -42.34% -42.19% 288.52% -21.79% -50.00% -59.27% -
  Horiz. % 20.63% 35.77% 61.88% 15.93% 20.37% 40.73% 100.00%
P/EPS -40.51 -48.79 -60.69 -20.67 -50.00 -39.94 -72.64 -32.22%
  QoQ % 16.97% 19.61% -193.61% 58.66% -25.19% 45.02% -
  Horiz. % 55.77% 67.17% 83.55% 28.46% 68.83% 54.98% 100.00%
EY -2.47 -2.05 -1.65 -4.84 -2.00 -2.50 -1.38 47.36%
  QoQ % -20.49% -24.24% 65.91% -142.00% 20.00% -81.16% -
  Horiz. % 178.99% 148.55% 119.57% 350.72% 144.93% 181.16% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+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