[UNISEM] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 36.74%
YoY- 375.32%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 246,536 114,308 493,900 373,629 222,032 100,602 281,604 -8.49%
PBT 1,149 -3,883 33,633 35,490 20,255 8,306 -4,008 -
Tax -4,716 -1,286 644 -1,782 4,396 -2,667 701 -
NP -3,567 -5,169 34,277 33,708 24,651 5,639 -3,307 5.17%
-
NP to SH -3,497 -5,129 34,277 33,708 24,651 5,639 -3,307 3.79%
-
Tax Rate 410.44% - -1.91% 5.02% -21.70% 32.11% - -
Total Cost 250,103 119,477 459,623 339,921 197,381 94,963 284,911 -8.32%
-
Net Worth 501,863 532,345 548,432 567,059 557,530 578,575 564,222 -7.51%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 19,124 11,719 - - 14,316 -
Div Payout % - - 55.79% 34.77% - - 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 501,863 532,345 548,432 567,059 557,530 578,575 564,222 -7.51%
NOSH 437,124 446,000 147,111 146,492 145,262 144,589 143,160 110.61%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.45% -4.52% 6.94% 9.02% 11.10% 5.61% -1.17% -
ROE -0.70% -0.96% 6.25% 5.94% 4.42% 0.97% -0.59% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 56.40 25.63 335.73 255.05 152.85 69.58 196.71 -56.55%
EPS -0.80 -1.15 23.30 23.01 16.97 3.90 -2.31 -50.71%
DPS 0.00 0.00 13.00 8.00 0.00 0.00 10.00 -
NAPS 1.1481 1.1936 3.728 3.8709 3.8381 4.0015 3.9412 -56.08%
Adjusted Per Share Value based on latest NOSH - 146,585
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.28 7.09 30.62 23.16 13.76 6.24 17.46 -8.51%
EPS -0.22 -0.32 2.12 2.09 1.53 0.35 -0.21 3.15%
DPS 0.00 0.00 1.19 0.73 0.00 0.00 0.89 -
NAPS 0.3111 0.33 0.34 0.3515 0.3456 0.3587 0.3498 -7.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.80 1.75 3.50 3.38 3.95 5.45 5.55 -
P/RPS 3.19 6.83 1.04 1.33 2.58 7.83 2.82 8.57%
P/EPS -225.00 -152.17 15.02 14.69 23.28 139.74 -240.26 -4.28%
EY -0.44 -0.66 6.66 6.81 4.30 0.72 -0.42 3.15%
DY 0.00 0.00 3.71 2.37 0.00 0.00 1.80 -
P/NAPS 1.57 1.47 0.94 0.87 1.03 1.36 1.41 7.43%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/07/05 28/04/05 17/02/05 29/10/04 23/07/04 29/04/04 27/02/04 -
Price 1.78 1.78 6.90 3.35 3.60 4.95 5.45 -
P/RPS 3.16 6.95 2.06 1.31 2.36 7.11 2.77 9.18%
P/EPS -222.50 -154.78 29.61 14.56 21.21 126.92 -235.93 -3.83%
EY -0.45 -0.65 3.38 6.87 4.71 0.79 -0.42 4.71%
DY 0.00 0.00 1.88 2.39 0.00 0.00 1.83 -
P/NAPS 1.55 1.49 1.85 0.87 0.94 1.24 1.38 8.06%

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