[UNISEM] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
10-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 318.62%
YoY- 79.75%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 54,018 222,604 164,962 110,803 46,058 187,907 142,087 -47.55%
PBT -7,720 -8,480 -2,232 5,130 -537 -1,050 -1,185 249.21%
Tax 500 1,832 -4,020 -2,218 537 1,050 1,185 -43.77%
NP -7,220 -6,648 -6,252 2,912 0 0 0 -
-
NP to SH -7,220 -6,648 -6,252 2,912 -1,332 -10,046 -8,450 -9.96%
-
Tax Rate - - - 43.24% - - - -
Total Cost 61,238 229,252 171,214 107,891 46,058 187,907 142,087 -42.97%
-
Net Worth 592,598 580,444 605,256 615,923 609,970 609,705 625,900 -3.58%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 14,324 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 592,598 580,444 605,256 615,923 609,970 609,705 625,900 -3.58%
NOSH 143,253 143,241 143,066 143,448 143,225 142,901 142,978 0.12%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -13.37% -2.99% -3.79% 2.63% 0.00% 0.00% 0.00% -
ROE -1.22% -1.15% -1.03% 0.47% -0.22% -1.65% -1.35% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 37.71 155.40 115.30 77.24 32.16 131.49 99.38 -47.61%
EPS -5.04 -4.64 -4.37 2.03 -0.93 -7.03 -5.91 -10.08%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1367 4.0522 4.2306 4.2937 4.2588 4.2666 4.3776 -3.70%
Adjusted Per Share Value based on latest NOSH - 143,412
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 3.35 13.80 10.23 6.87 2.86 11.65 8.81 -47.54%
EPS -0.45 -0.41 -0.39 0.18 -0.08 -0.62 -0.52 -9.19%
DPS 0.00 0.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3674 0.3598 0.3752 0.3818 0.3781 0.378 0.388 -3.57%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.28 3.33 3.83 5.15 6.25 4.75 3.42 -
P/RPS 6.05 2.14 3.32 6.67 19.44 3.61 3.44 45.75%
P/EPS -45.24 -71.75 -87.64 253.69 -672.04 -67.57 -57.87 -15.15%
EY -2.21 -1.39 -1.14 0.39 -0.15 -1.48 -1.73 17.75%
DY 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.82 0.91 1.20 1.47 1.11 0.78 -20.79%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/04/03 25/02/03 17/10/02 10/07/02 26/04/02 20/02/02 24/10/01 -
Price 2.60 2.70 3.47 5.70 7.00 4.53 3.50 -
P/RPS 6.90 1.74 3.01 7.38 21.77 3.45 3.52 56.69%
P/EPS -51.59 -58.18 -79.41 280.79 -752.69 -64.44 -59.22 -8.79%
EY -1.94 -1.72 -1.26 0.36 -0.13 -1.55 -1.69 9.64%
DY 0.00 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.82 1.33 1.64 1.06 0.80 -14.73%

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