[UNISEM] QoQ Quarter Result on 2013-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 247,120 246,780 246,931 249,723 269,440 282,952 282,945 -8.61% QoQ % 0.14% -0.06% -1.12% -7.32% -4.78% 0.00% - Horiz. % 87.34% 87.22% 87.27% 88.26% 95.23% 100.00% 100.00%
PBT -82,652 -535 -1,281 -10,323 -20,036 9,086 -8,242 363.08% QoQ % -15,348.97% 58.24% 87.59% 48.48% -320.52% 210.24% - Horiz. % 1,002.81% 6.49% 15.54% 125.25% 243.10% -110.24% 100.00%
Tax -10,472 -578 -3,488 40 -138 -756 480 - QoQ % -1,711.76% 83.43% -8,820.00% 128.99% 81.75% -257.50% - Horiz. % -2,181.67% -120.42% -726.67% 8.33% -28.75% -157.50% 100.00%
NP -93,124 -1,113 -4,769 -10,283 -20,174 8,330 -7,762 421.71% QoQ % -8,266.94% 76.66% 53.62% 49.03% -342.18% 207.32% - Horiz. % 1,199.74% 14.34% 61.44% 132.48% 259.91% -107.32% 100.00%
NP to SH -90,781 -648 -4,195 -9,744 -19,501 8,306 -7,582 421.01% QoQ % -13,909.41% 84.55% 56.95% 50.03% -334.78% 209.55% - Horiz. % 1,197.32% 8.55% 55.33% 128.51% 257.20% -109.55% 100.00%
Tax Rate - % - % - % - % - % 8.32 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 340,244 247,893 251,700 260,006 289,614 274,622 290,707 11.03% QoQ % 37.25% -1.51% -3.19% -10.22% 5.46% -5.53% - Horiz. % 117.04% 85.27% 86.58% 89.44% 99.62% 94.47% 100.00%
Net Worth 960,821 1,000,447 1,027,775 1,022,179 1,028,762 1,045,002 1,056,538 -6.12% QoQ % -3.96% -2.66% 0.55% -0.64% -1.55% -1.09% - Horiz. % 90.94% 94.69% 97.28% 96.75% 97.37% 98.91% 100.00%
Dividend 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 13,489 - - - 13,495 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 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 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 960,821 1,000,447 1,027,775 1,022,179 1,028,762 1,045,002 1,056,538 -6.12% QoQ % -3.96% -2.66% 0.55% -0.64% -1.55% -1.09% - Horiz. % 90.94% 94.69% 97.28% 96.75% 97.37% 98.91% 100.00%
NOSH 674,450 647,999 676,612 671,999 674,775 675,284 676,964 -0.25% QoQ % 4.08% -4.23% 0.69% -0.41% -0.08% -0.25% - Horiz. % 99.63% 95.72% 99.95% 99.27% 99.68% 99.75% 100.00%
Ratio Analysis 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -37.68 % -0.45 % -1.93 % -4.12 % -7.49 % 2.94 % -2.74 % 471.26% QoQ % -8,273.33% 76.68% 53.16% 44.99% -354.76% 207.30% - Horiz. % 1,375.18% 16.42% 70.44% 150.36% 273.36% -107.30% 100.00%
ROE -9.45 % -0.06 % -0.41 % -0.95 % -1.90 % 0.79 % -0.72 % 453.81% QoQ % -15,650.00% 85.37% 56.84% 50.00% -340.51% 209.72% - Horiz. % 1,312.50% 8.33% 56.94% 131.94% 263.89% -109.72% 100.00%
Per Share 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 36.64 38.08 36.50 37.16 39.93 41.90 41.80 -8.39% QoQ % -3.78% 4.33% -1.78% -6.94% -4.70% 0.24% - Horiz. % 87.66% 91.10% 87.32% 88.90% 95.53% 100.24% 100.00%
EPS -13.46 -0.10 -0.62 -1.45 -2.89 1.23 -1.12 422.30% QoQ % -13,360.00% 83.87% 57.24% 49.83% -334.96% 209.82% - Horiz. % 1,201.79% 8.93% 55.36% 129.46% 258.04% -109.82% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4246 1.5439 1.5190 1.5211 1.5246 1.5475 1.5607 -5.89% QoQ % -7.73% 1.64% -0.14% -0.23% -1.48% -0.85% - Horiz. % 91.28% 98.92% 97.33% 97.46% 97.69% 99.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.68 33.63 33.65 34.03 36.72 38.56 38.56 -8.60% QoQ % 0.15% -0.06% -1.12% -7.33% -4.77% 0.00% - Horiz. % 87.34% 87.21% 87.27% 88.25% 95.23% 100.00% 100.00%
EPS -12.37 -0.09 -0.57 -1.33 -2.66 1.13 -1.03 422.06% QoQ % -13,644.44% 84.21% 57.14% 50.00% -335.40% 209.71% - Horiz. % 1,200.97% 8.74% 55.34% 129.13% 258.25% -109.71% 100.00%
DPS 1.84 0.00 0.00 0.00 1.84 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3093 1.3633 1.4006 1.3929 1.4019 1.4240 1.4398 -6.12% QoQ % -3.96% -2.66% 0.55% -0.64% -1.55% -1.10% - Horiz. % 90.94% 94.69% 97.28% 96.74% 97.37% 98.90% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.0000 0.8550 0.9500 0.8900 0.8600 1.0000 1.3600 -
P/RPS 2.73 2.25 2.60 2.39 2.15 2.39 3.25 -10.95% QoQ % 21.33% -13.46% 8.79% 11.16% -10.04% -26.46% - Horiz. % 84.00% 69.23% 80.00% 73.54% 66.15% 73.54% 100.00%
P/EPS -7.43 -855.00 -153.23 -61.38 -29.76 81.30 -121.43 -84.39% QoQ % 99.13% -457.98% -149.64% -106.25% -136.61% 166.95% - Horiz. % 6.12% 704.11% 126.19% 50.55% 24.51% -66.95% 100.00%
EY -13.46 -0.12 -0.65 -1.63 -3.36 1.23 -0.82 542.60% QoQ % -11,116.67% 81.54% 60.12% 51.49% -373.17% 250.00% - Horiz. % 1,641.46% 14.63% 79.27% 198.78% 409.76% -150.00% 100.00%
DY 2.00 0.00 0.00 0.00 2.33 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 85.84% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.55 0.63 0.59 0.56 0.65 0.87 -13.46% QoQ % 27.27% -12.70% 6.78% 5.36% -13.85% -25.29% - Horiz. % 80.46% 63.22% 72.41% 67.82% 64.37% 74.71% 100.00%
Price Multiplier on Announcement Date 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 07/11/13 24/07/13 24/04/13 18/02/13 08/11/12 09/08/12 -
Price 1.0700 0.8750 1.0100 0.8800 0.9900 0.9500 1.2500 -
P/RPS 2.92 2.30 2.77 2.37 2.48 2.27 2.99 -1.56% QoQ % 26.96% -16.97% 16.88% -4.44% 9.25% -24.08% - Horiz. % 97.66% 76.92% 92.64% 79.26% 82.94% 75.92% 100.00%
P/EPS -7.95 -875.00 -162.90 -60.69 -34.26 77.24 -111.61 -82.73% QoQ % 99.09% -437.14% -168.41% -77.15% -144.36% 169.21% - Horiz. % 7.12% 783.98% 145.95% 54.38% 30.70% -69.21% 100.00%
EY -12.58 -0.11 -0.61 -1.65 -2.92 1.29 -0.90 477.48% QoQ % -11,336.36% 81.97% 63.03% 43.49% -326.36% 243.33% - Horiz. % 1,397.78% 12.22% 67.78% 183.33% 324.44% -143.33% 100.00%
DY 1.87 0.00 0.00 0.00 2.02 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 92.57% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.75 0.57 0.66 0.58 0.65 0.61 0.80 -4.20% QoQ % 31.58% -13.64% 13.79% -10.77% 6.56% -23.75% - Horiz. % 93.75% 71.25% 82.50% 72.50% 81.25% 76.25% 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
Announcement of Q1 2013 results.pdf 
