[UNISEM] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
19-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 392.68%
YoY- -69.64%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 342,823 170,041 568,976 401,122 246,536 114,308 493,900 -21.65%
PBT 49,785 28,741 39,855 21,375 1,149 -3,883 33,633 29.97%
Tax -12,317 -6,884 -17,875 -11,196 -4,716 -1,286 644 -
NP 37,468 21,857 21,980 10,179 -3,567 -5,169 34,277 6.13%
-
NP to SH 38,328 22,210 22,323 10,235 -3,497 -5,129 34,277 7.75%
-
Tax Rate 24.74% 23.95% 44.85% 52.38% 410.44% - -1.91% -
Total Cost 305,355 148,184 546,996 390,943 250,103 119,477 459,623 -23.91%
-
Net Worth 644,651 655,396 636,630 528,689 501,863 532,345 548,432 11.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 35,788 13,408 - - 19,124 -
Div Payout % - - 160.32% 131.00% - - 55.79% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 644,651 655,396 636,630 528,689 501,863 532,345 548,432 11.41%
NOSH 446,713 446,881 447,354 446,943 437,124 446,000 147,111 110.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.93% 12.85% 3.86% 2.54% -1.45% -4.52% 6.94% -
ROE 5.95% 3.39% 3.51% 1.94% -0.70% -0.96% 6.25% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 76.74 38.05 127.19 89.75 56.40 25.63 335.73 -62.71%
EPS 8.58 4.97 4.99 2.29 -0.80 -1.15 23.30 -48.71%
DPS 0.00 0.00 8.00 3.00 0.00 0.00 13.00 -
NAPS 1.4431 1.4666 1.4231 1.1829 1.1481 1.1936 3.728 -46.97%
Adjusted Per Share Value based on latest NOSH - 447,296
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.25 10.54 35.27 24.87 15.28 7.09 30.62 -21.66%
EPS 2.38 1.38 1.38 0.63 -0.22 -0.32 2.12 8.04%
DPS 0.00 0.00 2.22 0.83 0.00 0.00 1.19 -
NAPS 0.3996 0.4063 0.3947 0.3278 0.3111 0.33 0.34 11.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.58 1.67 1.39 1.28 1.80 1.75 3.50 -
P/RPS 2.06 4.39 1.09 1.43 3.19 6.83 1.04 57.91%
P/EPS 18.41 33.60 27.86 55.90 -225.00 -152.17 15.02 14.57%
EY 5.43 2.98 3.59 1.79 -0.44 -0.66 6.66 -12.75%
DY 0.00 0.00 5.76 2.34 0.00 0.00 3.71 -
P/NAPS 1.09 1.14 0.98 1.08 1.57 1.47 0.94 10.40%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 03/08/06 10/05/06 06/03/06 19/10/05 25/07/05 28/04/05 17/02/05 -
Price 1.44 1.94 1.67 1.39 1.78 1.78 6.90 -
P/RPS 1.88 5.10 1.31 1.55 3.16 6.95 2.06 -5.92%
P/EPS 16.78 39.03 33.47 60.70 -222.50 -154.78 29.61 -31.59%
EY 5.96 2.56 2.99 1.65 -0.45 -0.65 3.38 46.10%
DY 0.00 0.00 4.79 2.16 0.00 0.00 1.88 -
P/NAPS 1.00 1.32 1.17 1.18 1.55 1.49 1.85 -33.71%

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