[UNISEM] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
17-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -243.13%
YoY- 26.01%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 229,220 216,072 222,604 219,949 221,606 184,232 187,907 14.20%
PBT -26,492 -30,880 -8,480 -2,976 10,260 -2,148 -1,050 765.33%
Tax 2,000 2,000 1,832 -5,360 -4,436 2,148 1,050 53.84%
NP -24,492 -28,880 -6,648 -8,336 5,824 0 0 -
-
NP to SH -24,492 -28,880 -6,648 -8,336 5,824 -5,328 -10,046 81.43%
-
Tax Rate - - - - 43.24% - - -
Total Cost 253,712 244,952 229,252 228,285 215,782 184,232 187,907 22.22%
-
Net Worth 588,166 592,598 580,444 605,256 615,923 609,970 609,705 -2.37%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 14,324 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 588,166 592,598 580,444 605,256 615,923 609,970 609,705 -2.37%
NOSH 143,395 143,253 143,241 143,066 143,448 143,225 142,901 0.23%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -10.68% -13.37% -2.99% -3.79% 2.63% 0.00% 0.00% -
ROE -4.16% -4.87% -1.15% -1.38% 0.95% -0.87% -1.65% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 159.85 150.83 155.40 153.74 154.48 128.63 131.49 13.94%
EPS -17.08 -20.16 -4.64 -5.83 4.06 -3.72 -7.03 81.02%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 4.1017 4.1367 4.0522 4.2306 4.2937 4.2588 4.2666 -2.60%
Adjusted Per Share Value based on latest NOSH - 143,187
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 14.21 13.40 13.80 13.64 13.74 11.42 11.65 14.20%
EPS -1.52 -1.79 -0.41 -0.52 0.36 -0.33 -0.62 82.11%
DPS 0.00 0.00 0.89 0.00 0.00 0.00 0.00 -
NAPS 0.3646 0.3674 0.3598 0.3752 0.3818 0.3781 0.378 -2.38%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.25 2.28 3.33 3.83 5.15 6.25 4.75 -
P/RPS 2.03 1.51 2.14 2.49 3.33 4.86 3.61 -31.94%
P/EPS -19.03 -11.31 -71.75 -65.73 126.85 -168.01 -67.57 -57.13%
EY -5.26 -8.84 -1.39 -1.52 0.79 -0.60 -1.48 133.43%
DY 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.55 0.82 0.91 1.20 1.47 1.11 -20.33%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/07/03 28/04/03 25/02/03 17/10/02 10/07/02 26/04/02 20/02/02 -
Price 3.85 2.60 2.70 3.47 5.70 7.00 4.53 -
P/RPS 2.41 1.72 1.74 2.26 3.69 5.44 3.45 -21.32%
P/EPS -22.54 -12.90 -58.18 -59.55 140.39 -188.17 -64.44 -50.45%
EY -4.44 -7.75 -1.72 -1.68 0.71 -0.53 -1.55 102.08%
DY 0.00 0.00 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.63 0.67 0.82 1.33 1.64 1.06 -7.71%

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