[UNISEM] YoY Quarter Result on 2010-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 249,723 256,611 291,975 329,252 180,682 310,681 146,972 9.23% YoY % -2.68% -12.11% -11.32% 82.23% -41.84% 111.39% - Horiz. % 169.91% 174.60% 198.66% 224.02% 122.94% 211.39% 100.00%
PBT -10,323 -16,240 5,488 45,800 -26,418 23,305 7,410 - YoY % 36.43% -395.92% -88.02% 273.37% -213.36% 214.51% - Horiz. % -139.31% -219.16% 74.06% 618.08% -356.52% 314.51% 100.00%
Tax 40 2,554 -50 -4,473 2,992 -1,182 -4,909 - YoY % -98.43% 5,208.00% 98.88% -249.50% 353.13% 75.92% - Horiz. % -0.81% -52.03% 1.02% 91.12% -60.95% 24.08% 100.00%
NP -10,283 -13,686 5,438 41,327 -23,426 22,123 2,501 - YoY % 24.86% -351.67% -86.84% 276.42% -205.89% 784.57% - Horiz. % -411.16% -547.22% 217.43% 1,652.42% -936.67% 884.57% 100.00%
NP to SH -9,744 -13,529 5,086 41,626 -23,090 22,237 2,822 - YoY % 27.98% -366.00% -87.78% 280.28% -203.84% 687.99% - Horiz. % -345.29% -479.41% 180.23% 1,475.05% -818.21% 787.99% 100.00%
Tax Rate - % - % 0.91 % 9.77 % - % 5.07 % 66.25 % - YoY % 0.00% 0.00% -90.69% 0.00% 0.00% -92.35% - Horiz. % 0.00% 0.00% 1.37% 14.75% 0.00% 7.65% 100.00%
Total Cost 260,006 270,297 286,537 287,925 204,108 288,558 144,471 10.28% YoY % -3.81% -5.67% -0.48% 41.07% -29.27% 99.73% - Horiz. % 179.97% 187.09% 198.34% 199.30% 141.28% 199.73% 100.00%
Net Worth 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 669,660 7.30% YoY % -2.95% -1.34% 11.17% 14.95% 1.20% 23.29% - Horiz. % 152.64% 157.28% 159.42% 143.41% 124.76% 123.29% 100.00%
Dividend 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,022,179 1,053,242 1,067,585 960,352 835,481 825,595 669,660 7.30% YoY % -2.95% -1.34% 11.17% 14.95% 1.20% 23.29% - Horiz. % 152.64% 157.28% 159.42% 143.41% 124.76% 123.29% 100.00%
NOSH 671,999 673,084 678,133 518,381 471,224 471,122 470,333 6.12% YoY % -0.16% -0.74% 30.82% 10.01% 0.02% 0.17% - Horiz. % 142.88% 143.11% 144.18% 110.22% 100.19% 100.17% 100.00%
Ratio Analysis 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -4.12 % -5.33 % 1.86 % 12.55 % -12.97 % 7.12 % 1.70 % - YoY % 22.70% -386.56% -85.18% 196.76% -282.16% 318.82% - Horiz. % -242.35% -313.53% 109.41% 738.24% -762.94% 418.82% 100.00%
ROE -0.95 % -1.28 % 0.48 % 4.33 % -2.76 % 2.69 % 0.42 % - YoY % 25.78% -366.67% -88.91% 256.88% -202.60% 540.48% - Horiz. % -226.19% -304.76% 114.29% 1,030.95% -657.14% 640.48% 100.00%
Per Share 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 37.16 38.12 43.06 63.52 38.34 65.94 31.25 2.93% YoY % -2.52% -11.47% -32.21% 65.68% -41.86% 111.01% - Horiz. % 118.91% 121.98% 137.79% 203.26% 122.69% 211.01% 100.00%
EPS -1.45 -2.01 0.75 8.03 -4.90 4.72 0.60 - YoY % 27.86% -368.00% -90.66% 263.88% -203.81% 686.67% - Horiz. % -241.67% -335.00% 125.00% 1,338.33% -816.67% 786.67% 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 1.5211 1.5648 1.5743 1.8526 1.7730 1.7524 1.4238 1.11% YoY % -2.79% -0.60% -15.02% 4.49% 1.18% 23.08% - Horiz. % 106.83% 109.90% 110.57% 130.12% 124.53% 123.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,831 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 34.03 34.97 39.79 44.87 24.62 42.34 20.03 9.23% YoY % -2.69% -12.11% -11.32% 82.25% -41.85% 111.38% - Horiz. % 169.90% 174.59% 198.65% 224.01% 122.92% 211.38% 100.00%
EPS -1.33 -1.84 0.69 5.67 -3.15 3.03 0.38 - YoY % 27.72% -366.67% -87.83% 280.00% -203.96% 697.37% - Horiz. % -350.00% -484.21% 181.58% 1,492.11% -828.95% 797.37% 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 1.3929 1.4353 1.4548 1.3087 1.1385 1.1250 0.9126 7.29% YoY % -2.95% -1.34% 11.16% 14.95% 1.20% 23.27% - Horiz. % 152.63% 157.28% 159.41% 143.40% 124.75% 123.27% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.8900 1.4700 1.9100 2.6800 0.5600 1.2500 2.0000 -
P/RPS 2.39 3.86 4.44 4.22 1.46 1.90 6.40 -15.13% YoY % -38.08% -13.06% 5.21% 189.04% -23.16% -70.31% - Horiz. % 37.34% 60.31% 69.38% 65.94% 22.81% 29.69% 100.00%
P/EPS -61.38 -73.13 254.67 33.37 -11.43 26.48 333.33 - YoY % 16.07% -128.72% 663.17% 391.95% -143.16% -92.06% - Horiz. % -18.41% -21.94% 76.40% 10.01% -3.43% 7.94% 100.00%
EY -1.63 -1.37 0.39 3.00 -8.75 3.78 0.30 - YoY % -18.98% -451.28% -87.00% 134.29% -331.48% 1,160.00% - Horiz. % -543.33% -456.67% 130.00% 1,000.00% -2,916.67% 1,260.00% 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 0.59 0.94 1.21 1.45 0.32 0.71 1.40 -13.40% YoY % -37.23% -22.31% -16.55% 353.13% -54.93% -49.29% - Horiz. % 42.14% 67.14% 86.43% 103.57% 22.86% 50.71% 100.00%
Price Multiplier on Announcement Date 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 24/04/13 02/05/12 27/04/11 05/05/10 14/05/09 08/05/08 15/05/07 -
Price 0.8800 1.4600 1.9700 3.2500 1.1000 1.4500 1.8600 -
P/RPS 2.37 3.83 4.58 5.12 2.87 2.20 5.95 -14.21% YoY % -38.12% -16.38% -10.55% 78.40% 30.45% -63.03% - Horiz. % 39.83% 64.37% 76.97% 86.05% 48.24% 36.97% 100.00%
P/EPS -60.69 -72.64 262.67 40.47 -22.45 30.72 310.00 - YoY % 16.45% -127.65% 549.05% 280.27% -173.08% -90.09% - Horiz. % -19.58% -23.43% 84.73% 13.05% -7.24% 9.91% 100.00%
EY -1.65 -1.38 0.38 2.47 -4.45 3.26 0.32 - YoY % -19.57% -463.16% -84.62% 155.51% -236.50% 918.75% - Horiz. % -515.62% -431.25% 118.75% 771.88% -1,390.62% 1,018.75% 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 0.58 0.93 1.25 1.75 0.62 0.83 1.31 -12.69% YoY % -37.63% -25.60% -28.57% 182.26% -25.30% -36.64% - Horiz. % 44.27% 70.99% 95.42% 133.59% 47.33% 63.36% 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 2010 result.pdf 
