[UNISEM] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -334.42%
YoY- -442.04%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 281,604 248,720 229,220 216,072 222,604 219,949 221,606 17.26%
PBT -4,008 -17,657 -26,492 -30,880 -8,480 -2,976 10,260 -
Tax 701 1,333 2,000 2,000 1,832 -5,360 -4,436 -
NP -3,307 -16,324 -24,492 -28,880 -6,648 -8,336 5,824 -
-
NP to SH -3,307 -16,324 -24,492 -28,880 -6,648 -8,336 5,824 -
-
Tax Rate - - - - - - 43.24% -
Total Cost 284,911 265,044 253,712 244,952 229,252 228,285 215,782 20.29%
-
Net Worth 564,222 573,758 588,166 592,598 580,444 605,256 615,923 -5.66%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 14,316 - - - 14,324 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 564,222 573,758 588,166 592,598 580,444 605,256 615,923 -5.66%
NOSH 143,160 143,360 143,395 143,253 143,241 143,066 143,448 -0.13%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -1.17% -6.56% -10.68% -13.37% -2.99% -3.79% 2.63% -
ROE -0.59% -2.85% -4.16% -4.87% -1.15% -1.38% 0.95% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 196.71 173.49 159.85 150.83 155.40 153.74 154.48 17.42%
EPS -2.31 -11.39 -17.08 -20.16 -4.64 -5.83 4.06 -
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.9412 4.0022 4.1017 4.1367 4.0522 4.2306 4.2937 -5.53%
Adjusted Per Share Value based on latest NOSH - 143,253
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 17.46 15.42 14.21 13.40 13.80 13.64 13.74 17.26%
EPS -0.21 -1.01 -1.52 -1.79 -0.41 -0.52 0.36 -
DPS 0.89 0.00 0.00 0.00 0.89 0.00 0.00 -
NAPS 0.3498 0.3557 0.3646 0.3674 0.3598 0.3752 0.3818 -5.65%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.55 3.97 3.25 2.28 3.33 3.83 5.15 -
P/RPS 2.82 2.29 2.03 1.51 2.14 2.49 3.33 -10.46%
P/EPS -240.26 -34.87 -19.03 -11.31 -71.75 -65.73 126.85 -
EY -0.42 -2.87 -5.26 -8.84 -1.39 -1.52 0.79 -
DY 1.80 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 1.41 0.99 0.79 0.55 0.82 0.91 1.20 11.31%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 16/10/03 21/07/03 28/04/03 25/02/03 17/10/02 10/07/02 -
Price 5.45 4.20 3.85 2.60 2.70 3.47 5.70 -
P/RPS 2.77 2.42 2.41 1.72 1.74 2.26 3.69 -17.35%
P/EPS -235.93 -36.89 -22.54 -12.90 -58.18 -59.55 140.39 -
EY -0.42 -2.71 -4.44 -7.75 -1.72 -1.68 0.71 -
DY 1.83 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 1.38 1.05 0.94 0.63 0.67 0.82 1.33 2.48%

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