[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 270.52%
YoY- 178.1%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 493,900 373,629 222,032 100,602 281,604 186,540 114,610 163.64%
PBT 33,633 35,490 20,255 8,306 -4,008 -13,243 -13,246 -
Tax 644 -1,782 4,396 -2,667 701 1,000 1,000 -25.32%
NP 34,277 33,708 24,651 5,639 -3,307 -12,243 -12,246 -
-
NP to SH 34,277 33,708 24,651 5,639 -3,307 -12,243 -12,246 -
-
Tax Rate -1.91% 5.02% -21.70% 32.11% - - - -
Total Cost 459,623 339,921 197,381 94,963 284,911 198,783 126,856 134.98%
-
Net Worth 548,432 567,059 557,530 578,575 564,222 573,758 588,166 -4.53%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 19,124 11,719 - - 14,316 - - -
Div Payout % 55.79% 34.77% - - 0.00% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 548,432 567,059 557,530 578,575 564,222 573,758 588,166 -4.53%
NOSH 147,111 146,492 145,262 144,589 143,160 143,360 143,395 1.71%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.94% 9.02% 11.10% 5.61% -1.17% -6.56% -10.68% -
ROE 6.25% 5.94% 4.42% 0.97% -0.59% -2.13% -2.08% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 335.73 255.05 152.85 69.58 196.71 130.12 79.93 159.19%
EPS 23.30 23.01 16.97 3.90 -2.31 -8.54 -8.54 -
DPS 13.00 8.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.728 3.8709 3.8381 4.0015 3.9412 4.0022 4.1017 -6.14%
Adjusted Per Share Value based on latest NOSH - 144,589
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 30.62 23.16 13.76 6.24 17.46 11.56 7.11 163.53%
EPS 2.12 2.09 1.53 0.35 -0.21 -0.76 -0.76 -
DPS 1.19 0.73 0.00 0.00 0.89 0.00 0.00 -
NAPS 0.34 0.3515 0.3456 0.3587 0.3498 0.3557 0.3646 -4.53%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.50 3.38 3.95 5.45 5.55 3.97 3.25 -
P/RPS 1.04 1.33 2.58 7.83 2.82 3.05 4.07 -59.56%
P/EPS 15.02 14.69 23.28 139.74 -240.26 -46.49 -38.06 -
EY 6.66 6.81 4.30 0.72 -0.42 -2.15 -2.63 -
DY 3.71 2.37 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 0.94 0.87 1.03 1.36 1.41 0.99 0.79 12.22%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 17/02/05 29/10/04 23/07/04 29/04/04 27/02/04 16/10/03 21/07/03 -
Price 6.90 3.35 3.60 4.95 5.45 4.20 3.85 -
P/RPS 2.06 1.31 2.36 7.11 2.77 3.23 4.82 -43.11%
P/EPS 29.61 14.56 21.21 126.92 -235.93 -49.18 -45.08 -
EY 3.38 6.87 4.71 0.79 -0.42 -2.03 -2.22 -
DY 1.88 2.39 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 1.85 0.87 0.94 1.24 1.38 1.05 0.94 56.72%

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