[UNISEM] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
24-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 118.58%
YoY- 301.3%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 457,232 493,900 498,172 444,064 402,408 281,604 248,720 50.01%
PBT -15,532 33,633 47,320 40,510 33,224 -4,008 -17,657 -8.18%
Tax -5,144 644 -2,376 8,792 -10,668 701 1,333 -
NP -20,676 34,277 44,944 49,302 22,556 -3,307 -16,324 17.04%
-
NP to SH -20,516 34,277 44,944 49,302 22,556 -3,307 -16,324 16.44%
-
Tax Rate - -1.91% 5.02% -21.70% 32.11% - - -
Total Cost 477,908 459,623 453,228 394,762 379,852 284,911 265,044 48.09%
-
Net Worth 532,345 548,432 567,059 557,530 578,575 564,222 573,758 -4.86%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 19,124 15,625 - - 14,316 - -
Div Payout % - 55.79% 34.77% - - 0.00% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 532,345 548,432 567,059 557,530 578,575 564,222 573,758 -4.86%
NOSH 446,000 147,111 146,492 145,262 144,589 143,160 143,360 112.96%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -4.52% 6.94% 9.02% 11.10% 5.61% -1.17% -6.56% -
ROE -3.85% 6.25% 7.93% 8.84% 3.90% -0.59% -2.85% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 102.52 335.73 340.07 305.70 278.31 196.71 173.49 -29.55%
EPS -4.60 23.30 30.68 33.94 15.60 -2.31 -11.39 -45.33%
DPS 0.00 13.00 10.67 0.00 0.00 10.00 0.00 -
NAPS 1.1936 3.728 3.8709 3.8381 4.0015 3.9412 4.0022 -55.32%
Adjusted Per Share Value based on latest NOSH - 145,233
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.35 30.62 30.88 27.53 24.95 17.46 15.42 50.02%
EPS -1.27 2.12 2.79 3.06 1.40 -0.21 -1.01 16.48%
DPS 0.00 1.19 0.97 0.00 0.00 0.89 0.00 -
NAPS 0.33 0.34 0.3515 0.3456 0.3587 0.3498 0.3557 -4.87%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.75 3.50 3.38 3.95 5.45 5.55 3.97 -
P/RPS 1.71 1.04 0.99 1.29 1.96 2.82 2.29 -17.67%
P/EPS -38.04 15.02 11.02 11.64 34.94 -240.26 -34.87 5.96%
EY -2.63 6.66 9.08 8.59 2.86 -0.42 -2.87 -5.65%
DY 0.00 3.71 3.16 0.00 0.00 1.80 0.00 -
P/NAPS 1.47 0.94 0.87 1.03 1.36 1.41 0.99 30.12%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 28/04/05 17/02/05 29/10/04 23/07/04 29/04/04 27/02/04 16/10/03 -
Price 1.78 6.90 3.35 3.60 4.95 5.45 4.20 -
P/RPS 1.74 2.06 0.99 1.18 1.78 2.77 2.42 -19.72%
P/EPS -38.70 29.61 10.92 10.61 31.73 -235.93 -36.89 3.24%
EY -2.58 3.38 9.16 9.43 3.15 -0.42 -2.71 -3.22%
DY 0.00 1.88 3.18 0.00 0.00 1.83 0.00 -
P/NAPS 1.49 1.85 0.87 0.94 1.24 1.38 1.05 26.25%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment