[UNISEM] YoY Cumulative Quarter Result on 2011-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 479,629 496,654 539,556 599,494 688,756 435,960 634,816 -4.56% YoY % -3.43% -7.95% -10.00% -12.96% 57.99% -31.32% - Horiz. % 75.55% 78.24% 84.99% 94.44% 108.50% 68.68% 100.00%
PBT 25,511 -11,604 -24,482 17,306 98,884 -3,667 52,209 -11.25% YoY % 319.85% 52.60% -241.47% -82.50% 2,796.59% -107.02% - Horiz. % 48.86% -22.23% -46.89% 33.15% 189.40% -7.02% 100.00%
Tax -6,164 -3,448 3,034 33 -9,541 3,987 -5,040 3.41% YoY % -78.77% -213.65% 9,093.94% 100.35% -339.30% 179.11% - Horiz. % 122.30% 68.41% -60.20% -0.65% 189.31% -79.11% 100.00%
NP 19,347 -15,052 -21,448 17,339 89,343 320 47,169 -13.80% YoY % 228.53% 29.82% -223.70% -80.59% 27,819.69% -99.32% - Horiz. % 41.02% -31.91% -45.47% 36.76% 189.41% 0.68% 100.00%
NP to SH 20,107 -13,939 -21,111 17,113 89,676 895 47,408 -13.31% YoY % 244.25% 33.97% -223.36% -80.92% 9,919.67% -98.11% - Horiz. % 42.41% -29.40% -44.53% 36.10% 189.16% 1.89% 100.00%
Tax Rate 24.16 % - % - % -0.19 % 9.65 % - % 9.65 % 16.52% YoY % 0.00% 0.00% 0.00% -101.97% 0.00% 0.00% - Horiz. % 250.36% 0.00% 0.00% -1.97% 100.00% 0.00% 100.00%
Total Cost 460,282 511,706 561,004 582,155 599,413 435,640 587,647 -3.99% YoY % -10.05% -8.79% -3.63% -2.88% 37.59% -25.87% - Horiz. % 78.33% 87.08% 95.47% 99.07% 102.00% 74.13% 100.00%
Net Worth 945,096 1,022,866 1,052,649 1,073,604 1,006,196 850,626 864,559 1.49% YoY % -7.60% -2.83% -1.95% 6.70% 18.29% -1.61% - Horiz. % 109.32% 118.31% 121.76% 124.18% 116.38% 98.39% 100.00%
Dividend 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 945,096 1,022,866 1,052,649 1,073,604 1,006,196 850,626 864,559 1.49% YoY % -7.60% -2.83% -1.95% 6.70% 18.29% -1.61% - Horiz. % 109.32% 118.31% 121.76% 124.18% 116.38% 98.39% 100.00%
NOSH 674,731 673,381 674,472 673,740 518,658 471,052 471,252 6.16% YoY % 0.20% -0.16% 0.11% 29.90% 10.11% -0.04% - Horiz. % 143.18% 142.89% 143.12% 142.97% 110.06% 99.96% 100.00%
Ratio Analysis 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.03 % -3.03 % -3.98 % 2.89 % 12.97 % 0.07 % 7.43 % -9.69% YoY % 233.00% 23.87% -237.72% -77.72% 18,428.57% -99.06% - Horiz. % 54.24% -40.78% -53.57% 38.90% 174.56% 0.94% 100.00%
ROE 2.13 % -1.36 % -2.01 % 1.59 % 8.91 % 0.11 % 5.48 % -14.57% YoY % 256.62% 32.34% -226.42% -82.15% 8,000.00% -97.99% - Horiz. % 38.87% -24.82% -36.68% 29.01% 162.59% 2.01% 100.00%
Per Share 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 71.08 73.76 80.00 88.98 132.80 92.55 134.71 -10.10% YoY % -3.63% -7.80% -10.09% -33.00% 43.49% -31.30% - Horiz. % 52.77% 54.75% 59.39% 66.05% 98.58% 68.70% 100.00%
EPS 2.98 -2.07 -3.13 2.54 17.29 0.19 10.06 -18.35% YoY % 243.96% 33.87% -223.23% -85.31% 9,000.00% -98.11% - Horiz. % 29.62% -20.58% -31.11% 25.25% 171.87% 1.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4007 1.5190 1.5607 1.5935 1.9400 1.8058 1.8346 -4.40% YoY % -7.79% -2.67% -2.06% -17.86% 7.43% -1.57% - Horiz. % 76.35% 82.80% 85.07% 86.86% 105.75% 98.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 65.36 67.68 73.53 81.69 93.86 59.41 86.51 -4.56% YoY % -3.43% -7.96% -9.99% -12.97% 57.99% -31.33% - Horiz. % 75.55% 78.23% 85.00% 94.43% 108.50% 68.67% 100.00%
EPS 2.74 -1.90 -2.88 2.33 12.22 0.12 6.46 -13.31% YoY % 244.21% 34.03% -223.61% -80.93% 10,083.33% -98.14% - Horiz. % 42.41% -29.41% -44.58% 36.07% 189.16% 1.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.2879 1.3939 1.4345 1.4630 1.3712 1.1592 1.1781 1.50% YoY % -7.60% -2.83% -1.95% 6.69% 18.29% -1.60% - Horiz. % 109.32% 118.32% 121.76% 124.18% 116.39% 98.40% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.4600 0.9500 1.3600 1.5900 2.9000 1.2900 1.3400 -
P/RPS 2.05 1.29 1.70 1.79 2.18 1.39 0.99 12.89% YoY % 58.91% -24.12% -5.03% -17.89% 56.83% 40.40% - Horiz. % 207.07% 130.30% 171.72% 180.81% 220.20% 140.40% 100.00%
P/EPS 48.99 -45.89 -43.45 62.60 16.77 678.95 13.32 24.23% YoY % 206.76% -5.62% -169.41% 273.29% -97.53% 4,997.22% - Horiz. % 367.79% -344.52% -326.20% 469.97% 125.90% 5,097.22% 100.00%
EY 2.04 -2.18 -2.30 1.60 5.96 0.15 7.51 -19.52% YoY % 193.58% 5.22% -243.75% -73.15% 3,873.33% -98.00% - Horiz. % 27.16% -29.03% -30.63% 21.30% 79.36% 2.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.04 0.63 0.87 1.00 1.49 0.71 0.73 6.07% YoY % 65.08% -27.59% -13.00% -32.89% 109.86% -2.74% - Horiz. % 142.47% 86.30% 119.18% 136.99% 204.11% 97.26% 100.00%
Price Multiplier on Announcement Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 24/07/14 24/07/13 09/08/12 28/07/11 30/07/10 28/07/09 28/07/08 -
Price 1.6900 1.0100 1.2500 1.4000 2.2900 1.6600 1.4500 -
P/RPS 2.38 1.37 1.56 1.57 1.72 1.79 1.08 14.07% YoY % 73.72% -12.18% -0.64% -8.72% -3.91% 65.74% - Horiz. % 220.37% 126.85% 144.44% 145.37% 159.26% 165.74% 100.00%
P/EPS 56.71 -48.79 -39.94 55.12 13.24 873.68 14.41 25.64% YoY % 216.23% -22.16% -172.46% 316.31% -98.48% 5,963.01% - Horiz. % 393.55% -338.58% -277.17% 382.51% 91.88% 6,063.01% 100.00%
EY 1.76 -2.05 -2.50 1.81 7.55 0.11 6.94 -20.43% YoY % 185.85% 18.00% -238.12% -76.03% 6,763.64% -98.41% - Horiz. % 25.36% -29.54% -36.02% 26.08% 108.79% 1.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.21 0.66 0.80 0.88 1.18 0.92 0.79 7.36% YoY % 83.33% -17.50% -9.09% -25.42% 28.26% 16.46% - Horiz. % 153.16% 83.54% 101.27% 111.39% 149.37% 116.46% 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 2011 results.pdf 
