[UNISEM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 72.99%
YoY- 50.26%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 373,629 222,032 100,602 281,604 186,540 114,610 54,018 261.74%
PBT 35,490 20,255 8,306 -4,008 -13,243 -13,246 -7,720 -
Tax -1,782 4,396 -2,667 701 1,000 1,000 500 -
NP 33,708 24,651 5,639 -3,307 -12,243 -12,246 -7,220 -
-
NP to SH 33,708 24,651 5,639 -3,307 -12,243 -12,246 -7,220 -
-
Tax Rate 5.02% -21.70% 32.11% - - - - -
Total Cost 339,921 197,381 94,963 284,911 198,783 126,856 61,238 212.52%
-
Net Worth 567,059 557,530 578,575 564,222 573,758 588,166 592,598 -2.88%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 11,719 - - 14,316 - - - -
Div Payout % 34.77% - - 0.00% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 567,059 557,530 578,575 564,222 573,758 588,166 592,598 -2.88%
NOSH 146,492 145,262 144,589 143,160 143,360 143,395 143,253 1.49%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.02% 11.10% 5.61% -1.17% -6.56% -10.68% -13.37% -
ROE 5.94% 4.42% 0.97% -0.59% -2.13% -2.08% -1.22% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 255.05 152.85 69.58 196.71 130.12 79.93 37.71 256.39%
EPS 23.01 16.97 3.90 -2.31 -8.54 -8.54 -5.04 -
DPS 8.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.8709 3.8381 4.0015 3.9412 4.0022 4.1017 4.1367 -4.31%
Adjusted Per Share Value based on latest NOSH - 143,386
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 23.16 13.76 6.24 17.46 11.56 7.11 3.35 261.63%
EPS 2.09 1.53 0.35 -0.21 -0.76 -0.76 -0.45 -
DPS 0.73 0.00 0.00 0.89 0.00 0.00 0.00 -
NAPS 0.3515 0.3456 0.3587 0.3498 0.3557 0.3646 0.3674 -2.89%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.38 3.95 5.45 5.55 3.97 3.25 2.28 -
P/RPS 1.33 2.58 7.83 2.82 3.05 4.07 6.05 -63.47%
P/EPS 14.69 23.28 139.74 -240.26 -46.49 -38.06 -45.24 -
EY 6.81 4.30 0.72 -0.42 -2.15 -2.63 -2.21 -
DY 2.37 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 0.87 1.03 1.36 1.41 0.99 0.79 0.55 35.64%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/10/04 23/07/04 29/04/04 27/02/04 16/10/03 21/07/03 28/04/03 -
Price 3.35 3.60 4.95 5.45 4.20 3.85 2.60 -
P/RPS 1.31 2.36 7.11 2.77 3.23 4.82 6.90 -66.86%
P/EPS 14.56 21.21 126.92 -235.93 -49.18 -45.08 -51.59 -
EY 6.87 4.71 0.79 -0.42 -2.03 -2.22 -1.94 -
DY 2.39 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 1.24 1.38 1.05 0.94 0.63 23.93%

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