[UNISEM] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
16-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 33.35%
YoY- -95.83%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 444,064 402,408 281,604 248,720 229,220 216,072 222,604 58.53%
PBT 40,510 33,224 -4,008 -17,657 -26,492 -30,880 -8,480 -
Tax 8,792 -10,668 701 1,333 2,000 2,000 1,832 184.78%
NP 49,302 22,556 -3,307 -16,324 -24,492 -28,880 -6,648 -
-
NP to SH 49,302 22,556 -3,307 -16,324 -24,492 -28,880 -6,648 -
-
Tax Rate -21.70% 32.11% - - - - - -
Total Cost 394,762 379,852 284,911 265,044 253,712 244,952 229,252 43.71%
-
Net Worth 557,530 578,575 564,222 573,758 588,166 592,598 580,444 -2.65%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 14,316 - - - 14,324 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 557,530 578,575 564,222 573,758 588,166 592,598 580,444 -2.65%
NOSH 145,262 144,589 143,160 143,360 143,395 143,253 143,241 0.93%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.10% 5.61% -1.17% -6.56% -10.68% -13.37% -2.99% -
ROE 8.84% 3.90% -0.59% -2.85% -4.16% -4.87% -1.15% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 305.70 278.31 196.71 173.49 159.85 150.83 155.40 57.06%
EPS 33.94 15.60 -2.31 -11.39 -17.08 -20.16 -4.64 -
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 3.8381 4.0015 3.9412 4.0022 4.1017 4.1367 4.0522 -3.55%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.53 24.95 17.46 15.42 14.21 13.40 13.80 58.53%
EPS 3.06 1.40 -0.21 -1.01 -1.52 -1.79 -0.41 -
DPS 0.00 0.00 0.89 0.00 0.00 0.00 0.89 -
NAPS 0.3456 0.3587 0.3498 0.3557 0.3646 0.3674 0.3598 -2.65%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.95 5.45 5.55 3.97 3.25 2.28 3.33 -
P/RPS 1.29 1.96 2.82 2.29 2.03 1.51 2.14 -28.66%
P/EPS 11.64 34.94 -240.26 -34.87 -19.03 -11.31 -71.75 -
EY 8.59 2.86 -0.42 -2.87 -5.26 -8.84 -1.39 -
DY 0.00 0.00 1.80 0.00 0.00 0.00 3.00 -
P/NAPS 1.03 1.36 1.41 0.99 0.79 0.55 0.82 16.43%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/07/04 29/04/04 27/02/04 16/10/03 21/07/03 28/04/03 25/02/03 -
Price 3.60 4.95 5.45 4.20 3.85 2.60 2.70 -
P/RPS 1.18 1.78 2.77 2.42 2.41 1.72 1.74 -22.82%
P/EPS 10.61 31.73 -235.93 -36.89 -22.54 -12.90 -58.18 -
EY 9.43 3.15 -0.42 -2.71 -4.44 -7.75 -1.72 -
DY 0.00 0.00 1.83 0.00 0.00 0.00 3.70 -
P/NAPS 0.94 1.24 1.38 1.05 0.94 0.63 0.67 25.35%

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