[UNISEM] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 990.29%
YoY- -19.72%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 310,681 972,483 612,592 308,069 146,972 692,754 521,056 -29.13%
PBT 23,305 117,738 62,797 29,869 7,410 92,932 72,018 -52.83%
Tax -1,182 1,875 -1,784 232 -4,909 -15,723 -16,757 -82.90%
NP 22,123 119,613 61,013 30,101 2,501 77,209 55,261 -45.65%
-
NP to SH 22,237 119,094 61,876 30,768 2,822 78,267 56,325 -46.15%
-
Tax Rate 5.07% -1.59% 2.84% -0.78% 66.25% 16.92% 23.27% -
Total Cost 288,558 852,870 551,579 277,968 144,471 615,545 465,795 -27.30%
-
Net Worth 825,595 815,176 787,079 781,262 669,660 732,368 662,355 15.80%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 47,147 23,580 - - 44,700 22,351 -
Div Payout % - 39.59% 38.11% - - 57.11% 39.68% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 825,595 815,176 787,079 781,262 669,660 732,368 662,355 15.80%
NOSH 471,122 471,472 471,615 471,179 470,333 447,002 447,023 3.55%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.12% 12.30% 9.96% 9.77% 1.70% 11.15% 10.61% -
ROE 2.69% 14.61% 7.86% 3.94% 0.42% 10.69% 8.50% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 65.94 206.26 129.89 65.38 31.25 154.98 116.56 -31.57%
EPS 4.72 25.26 13.12 6.53 0.60 17.51 12.60 -48.00%
DPS 0.00 10.00 5.00 0.00 0.00 10.00 5.00 -
NAPS 1.7524 1.729 1.6689 1.6581 1.4238 1.6384 1.4817 11.82%
Adjusted Per Share Value based on latest NOSH - 471,247
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 19.26 60.29 37.98 19.10 9.11 42.95 32.30 -29.13%
EPS 1.38 7.38 3.84 1.91 0.17 4.85 3.49 -46.09%
DPS 0.00 2.92 1.46 0.00 0.00 2.77 1.39 -
NAPS 0.5118 0.5054 0.4879 0.4843 0.4151 0.454 0.4106 15.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.25 1.65 1.60 1.63 2.00 1.65 1.46 -
P/RPS 1.90 0.80 1.23 2.49 6.40 1.06 1.25 32.16%
P/EPS 26.48 6.53 12.20 24.96 333.33 9.42 11.59 73.38%
EY 3.78 15.31 8.20 4.01 0.30 10.61 8.63 -42.29%
DY 0.00 6.06 3.13 0.00 0.00 6.06 3.42 -
P/NAPS 0.71 0.95 0.96 0.98 1.40 1.01 0.99 -19.86%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 08/05/08 20/02/08 01/11/07 02/08/07 15/05/07 27/02/07 06/11/06 -
Price 1.45 1.51 1.84 1.54 1.86 1.88 1.60 -
P/RPS 2.20 0.73 1.42 2.36 5.95 1.21 1.37 37.09%
P/EPS 30.72 5.98 14.02 23.58 310.00 10.74 12.70 80.09%
EY 3.26 16.73 7.13 4.24 0.32 9.31 7.88 -44.44%
DY 0.00 6.62 2.72 0.00 0.00 5.32 3.13 -
P/NAPS 0.83 0.87 1.10 0.93 1.31 1.15 1.08 -16.08%

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