[UNISEM] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 131.82%
YoY- -91.42%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 170,041 167,854 154,586 132,228 114,308 120,710 151,158 8.17%
PBT 28,741 18,481 20,226 5,032 -3,883 -1,857 15,236 52.72%
Tax -6,884 -6,680 -6,480 -3,430 -1,286 2,425 -6,177 7.49%
NP 21,857 11,801 13,746 1,602 -5,169 568 9,059 79.98%
-
NP to SH 22,210 12,089 13,732 1,632 -5,129 568 9,059 81.92%
-
Tax Rate 23.95% 36.15% 32.04% 68.16% - - 40.54% -
Total Cost 148,184 156,053 140,840 130,626 119,477 120,142 142,099 2.83%
-
Net Worth 655,396 650,164 529,106 520,471 532,345 542,949 567,418 10.09%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 22,387 13,418 - - 7,282 11,726 -
Div Payout % - 185.19% 97.72% - - 1,282.05% 129.45% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 655,396 650,164 529,106 520,471 532,345 542,949 567,418 10.09%
NOSH 446,881 447,740 447,296 453,333 446,000 145,641 146,585 110.39%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.85% 7.03% 8.89% 1.21% -4.52% 0.47% 5.99% -
ROE 3.39% 1.86% 2.60% 0.31% -0.96% 0.10% 1.60% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.05 37.49 34.56 29.17 25.63 82.88 103.12 -48.58%
EPS 4.97 2.70 3.07 0.36 -1.15 0.39 6.18 -13.53%
DPS 0.00 5.00 3.00 0.00 0.00 5.00 8.00 -
NAPS 1.4666 1.4521 1.1829 1.1481 1.1936 3.728 3.8709 -47.67%
Adjusted Per Share Value based on latest NOSH - 453,333
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.54 10.41 9.58 8.20 7.09 7.48 9.37 8.16%
EPS 1.38 0.75 0.85 0.10 -0.32 0.04 0.56 82.54%
DPS 0.00 1.39 0.83 0.00 0.00 0.45 0.73 -
NAPS 0.4063 0.4031 0.328 0.3227 0.33 0.3366 0.3518 10.08%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.67 1.39 1.28 1.80 1.75 3.50 3.38 -
P/RPS 4.39 3.71 3.70 6.17 6.83 4.22 3.28 21.47%
P/EPS 33.60 51.48 41.69 500.00 -152.17 897.44 54.69 -27.75%
EY 2.98 1.94 2.40 0.20 -0.66 0.11 1.83 38.45%
DY 0.00 3.60 2.34 0.00 0.00 1.43 2.37 -
P/NAPS 1.14 0.96 1.08 1.57 1.47 0.94 0.87 19.76%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 10/05/06 06/03/06 19/10/05 25/07/05 28/04/05 17/02/05 29/10/04 -
Price 1.94 1.67 1.39 1.78 1.78 6.90 3.35 -
P/RPS 5.10 4.45 4.02 6.10 6.95 8.33 3.25 35.07%
P/EPS 39.03 61.85 45.28 494.44 -154.78 1,769.23 54.21 -19.68%
EY 2.56 1.62 2.21 0.20 -0.65 0.06 1.84 24.65%
DY 0.00 2.99 2.16 0.00 0.00 0.72 2.39 -
P/NAPS 1.32 1.15 1.18 1.55 1.49 1.85 0.87 32.07%

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