[UNISEM] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -159.85%
YoY- -190.96%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 568,976 534,829 493,072 457,232 493,900 498,172 444,064 17.91%
PBT 39,855 28,500 2,298 -15,532 33,633 47,320 40,510 -1.07%
Tax -17,875 -14,928 -9,432 -5,144 644 -2,376 8,792 -
NP 21,980 13,572 -7,134 -20,676 34,277 44,944 49,302 -41.55%
-
NP to SH 22,323 13,646 -6,994 -20,516 34,277 44,944 49,302 -40.95%
-
Tax Rate 44.85% 52.38% 410.44% - -1.91% 5.02% -21.70% -
Total Cost 546,996 521,257 500,206 477,908 459,623 453,228 394,762 24.21%
-
Net Worth 636,630 528,689 501,863 532,345 548,432 567,059 557,530 9.22%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 35,788 17,877 - - 19,124 15,625 - -
Div Payout % 160.32% 131.00% - - 55.79% 34.77% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 636,630 528,689 501,863 532,345 548,432 567,059 557,530 9.22%
NOSH 447,354 446,943 437,124 446,000 147,111 146,492 145,262 111.24%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.86% 2.54% -1.45% -4.52% 6.94% 9.02% 11.10% -
ROE 3.51% 2.58% -1.39% -3.85% 6.25% 7.93% 8.84% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 127.19 119.66 112.80 102.52 335.73 340.07 305.70 -44.17%
EPS 4.99 3.05 -1.60 -4.60 23.30 30.68 33.94 -72.04%
DPS 8.00 4.00 0.00 0.00 13.00 10.67 0.00 -
NAPS 1.4231 1.1829 1.1481 1.1936 3.728 3.8709 3.8381 -48.29%
Adjusted Per Share Value based on latest NOSH - 446,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 35.27 33.16 30.57 28.35 30.62 30.88 27.53 17.90%
EPS 1.38 0.85 -0.43 -1.27 2.12 2.79 3.06 -41.10%
DPS 2.22 1.11 0.00 0.00 1.19 0.97 0.00 -
NAPS 0.3947 0.3278 0.3111 0.33 0.34 0.3515 0.3456 9.23%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.39 1.28 1.80 1.75 3.50 3.38 3.95 -
P/RPS 1.09 1.07 1.60 1.71 1.04 0.99 1.29 -10.59%
P/EPS 27.86 41.92 -112.50 -38.04 15.02 11.02 11.64 78.64%
EY 3.59 2.39 -0.89 -2.63 6.66 9.08 8.59 -44.01%
DY 5.76 3.13 0.00 0.00 3.71 3.16 0.00 -
P/NAPS 0.98 1.08 1.57 1.47 0.94 0.87 1.03 -3.25%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/03/06 19/10/05 25/07/05 28/04/05 17/02/05 29/10/04 23/07/04 -
Price 1.67 1.39 1.78 1.78 6.90 3.35 3.60 -
P/RPS 1.31 1.16 1.58 1.74 2.06 0.99 1.18 7.19%
P/EPS 33.47 45.52 -111.25 -38.70 29.61 10.92 10.61 114.64%
EY 2.99 2.20 -0.90 -2.58 3.38 9.16 9.43 -53.40%
DY 4.79 2.88 0.00 0.00 1.88 3.18 0.00 -
P/NAPS 1.17 1.18 1.55 1.49 1.85 0.87 0.94 15.66%

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