[UNISEM] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 46.96%
YoY- -114.76%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 222,604 219,949 221,606 184,232 187,907 189,449 219,054 1.07%
PBT -8,480 -2,976 10,260 -2,148 -1,050 -1,580 14,370 -
Tax 1,832 -5,360 -4,436 2,148 1,050 1,580 -11,130 -
NP -6,648 -8,336 5,824 0 0 0 3,240 -
-
NP to SH -6,648 -8,336 5,824 -5,328 -10,046 -11,266 3,240 -
-
Tax Rate - - 43.24% - - - 77.45% -
Total Cost 229,252 228,285 215,782 184,232 187,907 189,449 215,814 4.09%
-
Net Worth 580,444 605,256 615,923 609,970 609,705 625,900 634,035 -5.70%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 14,324 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 580,444 605,256 615,923 609,970 609,705 625,900 634,035 -5.70%
NOSH 143,241 143,066 143,448 143,225 142,901 142,978 142,543 0.32%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -2.99% -3.79% 2.63% 0.00% 0.00% 0.00% 1.48% -
ROE -1.15% -1.38% 0.95% -0.87% -1.65% -1.80% 0.51% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 155.40 153.74 154.48 128.63 131.49 132.50 153.67 0.74%
EPS -4.64 -5.83 4.06 -3.72 -7.03 -7.88 -2.28 60.38%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0522 4.2306 4.2937 4.2588 4.2666 4.3776 4.448 -6.00%
Adjusted Per Share Value based on latest NOSH - 143,225
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 13.80 13.64 13.74 11.42 11.65 11.74 13.58 1.07%
EPS -0.41 -0.52 0.36 -0.33 -0.62 -0.70 0.20 -
DPS 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3598 0.3752 0.3818 0.3781 0.378 0.388 0.3931 -5.71%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 3.33 3.83 5.15 6.25 4.75 3.42 3.80 -
P/RPS 2.14 2.49 3.33 4.86 3.61 2.58 2.47 -9.09%
P/EPS -71.75 -65.73 126.85 -168.01 -67.57 -43.40 167.18 -
EY -1.39 -1.52 0.79 -0.60 -1.48 -2.30 0.60 -
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 1.20 1.47 1.11 0.78 0.85 -2.36%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 17/10/02 10/07/02 26/04/02 20/02/02 24/10/01 24/07/01 -
Price 2.70 3.47 5.70 7.00 4.53 3.50 3.67 -
P/RPS 1.74 2.26 3.69 5.44 3.45 2.64 2.39 -19.02%
P/EPS -58.18 -59.55 140.39 -188.17 -64.44 -44.42 161.46 -
EY -1.72 -1.68 0.71 -0.53 -1.55 -2.25 0.62 -
DY 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 1.33 1.64 1.06 0.80 0.83 -13.27%

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