[UNISEM] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
17-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -315.88%
YoY- 9.04%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 60,592 54,018 57,642 54,159 64,745 46,058 45,819 20.54%
PBT -5,526 -7,720 -6,248 -7,362 5,667 -537 135 -
Tax 500 500 1,459 -1,802 -1,422 537 -135 -
NP -5,026 -7,220 -4,789 -9,164 4,245 0 0 -
-
NP to SH -5,026 -7,220 -4,789 -9,164 4,245 -1,332 -1,569 117.76%
-
Tax Rate - - - - 25.09% - 100.00% -
Total Cost 65,618 61,238 62,431 63,323 60,500 46,058 45,819 27.13%
-
Net Worth 587,326 592,598 599,128 605,769 615,768 609,970 597,704 -1.16%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 14,308 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 587,326 592,598 599,128 605,769 615,768 609,970 597,704 -1.16%
NOSH 143,190 143,253 143,089 143,187 143,412 143,225 140,089 1.47%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -8.29% -13.37% -8.31% -16.92% 6.56% 0.00% 0.00% -
ROE -0.86% -1.22% -0.80% -1.51% 0.69% -0.22% -0.26% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 42.32 37.71 40.28 37.82 45.15 32.16 32.71 18.79%
EPS -3.51 -5.04 -3.35 -6.40 2.96 -0.93 -1.12 114.60%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 4.1017 4.1367 4.1871 4.2306 4.2937 4.2588 4.2666 -2.60%
Adjusted Per Share Value based on latest NOSH - 143,187
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.76 3.35 3.57 3.36 4.01 2.86 2.84 20.63%
EPS -0.31 -0.45 -0.30 -0.57 0.26 -0.08 -0.10 113.04%
DPS 0.00 0.00 0.89 0.00 0.00 0.00 0.00 -
NAPS 0.3641 0.3674 0.3714 0.3755 0.3817 0.3781 0.3705 -1.15%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.25 2.28 3.33 3.83 5.15 6.25 4.75 -
P/RPS 7.68 6.05 8.27 10.13 11.41 19.44 14.52 -34.67%
P/EPS -92.59 -45.24 -99.50 -59.84 173.99 -672.04 -424.11 -63.84%
EY -1.08 -2.21 -1.01 -1.67 0.57 -0.15 -0.24 173.31%
DY 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.55 0.80 0.91 1.20 1.47 1.11 -20.33%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/07/03 28/04/03 25/02/03 17/10/02 10/07/02 26/04/02 20/02/02 -
Price 3.85 2.60 2.70 3.47 5.70 7.00 4.53 -
P/RPS 9.10 6.90 6.70 9.17 12.63 21.77 13.85 -24.48%
P/EPS -109.69 -51.59 -80.67 -54.22 192.57 -752.69 -404.46 -58.20%
EY -0.91 -1.94 -1.24 -1.84 0.52 -0.13 -0.25 137.18%
DY 0.00 0.00 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.63 0.64 0.82 1.33 1.64 1.06 -7.71%

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