[UNISEM] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1.69%
YoY- 1136.5%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 401,122 246,536 114,308 493,900 373,629 222,032 100,602 151.23%
PBT 21,375 1,149 -3,883 33,633 35,490 20,255 8,306 87.68%
Tax -11,196 -4,716 -1,286 644 -1,782 4,396 -2,667 160.00%
NP 10,179 -3,567 -5,169 34,277 33,708 24,651 5,639 48.19%
-
NP to SH 10,235 -3,497 -5,129 34,277 33,708 24,651 5,639 48.74%
-
Tax Rate 52.38% 410.44% - -1.91% 5.02% -21.70% 32.11% -
Total Cost 390,943 250,103 119,477 459,623 339,921 197,381 94,963 156.64%
-
Net Worth 528,689 501,863 532,345 548,432 567,059 557,530 578,575 -5.82%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 13,408 - - 19,124 11,719 - - -
Div Payout % 131.00% - - 55.79% 34.77% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 528,689 501,863 532,345 548,432 567,059 557,530 578,575 -5.82%
NOSH 446,943 437,124 446,000 147,111 146,492 145,262 144,589 112.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.54% -1.45% -4.52% 6.94% 9.02% 11.10% 5.61% -
ROE 1.94% -0.70% -0.96% 6.25% 5.94% 4.42% 0.97% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 89.75 56.40 25.63 335.73 255.05 152.85 69.58 18.47%
EPS 2.29 -0.80 -1.15 23.30 23.01 16.97 3.90 -29.85%
DPS 3.00 0.00 0.00 13.00 8.00 0.00 0.00 -
NAPS 1.1829 1.1481 1.1936 3.728 3.8709 3.8381 4.0015 -55.59%
Adjusted Per Share Value based on latest NOSH - 145,641
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.87 15.28 7.09 30.62 23.16 13.76 6.24 151.16%
EPS 0.63 -0.22 -0.32 2.12 2.09 1.53 0.35 47.91%
DPS 0.83 0.00 0.00 1.19 0.73 0.00 0.00 -
NAPS 0.3278 0.3111 0.33 0.34 0.3515 0.3456 0.3587 -5.82%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.28 1.80 1.75 3.50 3.38 3.95 5.45 -
P/RPS 1.43 3.19 6.83 1.04 1.33 2.58 7.83 -67.77%
P/EPS 55.90 -225.00 -152.17 15.02 14.69 23.28 139.74 -45.67%
EY 1.79 -0.44 -0.66 6.66 6.81 4.30 0.72 83.41%
DY 2.34 0.00 0.00 3.71 2.37 0.00 0.00 -
P/NAPS 1.08 1.57 1.47 0.94 0.87 1.03 1.36 -14.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 19/10/05 25/07/05 28/04/05 17/02/05 29/10/04 23/07/04 29/04/04 -
Price 1.39 1.78 1.78 6.90 3.35 3.60 4.95 -
P/RPS 1.55 3.16 6.95 2.06 1.31 2.36 7.11 -63.74%
P/EPS 60.70 -222.50 -154.78 29.61 14.56 21.21 126.92 -38.81%
EY 1.65 -0.45 -0.65 3.38 6.87 4.71 0.79 63.32%
DY 2.16 0.00 0.00 1.88 2.39 0.00 0.00 -
P/NAPS 1.18 1.55 1.49 1.85 0.87 0.94 1.24 -3.24%

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