[UNISEM] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -52.35%
YoY- 181080.0%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 132,228 114,308 120,710 151,158 121,430 100,602 95,064 24.63%
PBT 5,032 -3,883 -1,857 15,236 11,948 8,306 9,232 -33.29%
Tax -3,430 -1,286 2,425 -6,177 7,063 -2,667 -299 409.40%
NP 1,602 -5,169 568 9,059 19,011 5,639 8,933 -68.23%
-
NP to SH 1,632 -5,129 568 9,059 19,011 5,639 8,933 -67.83%
-
Tax Rate 68.16% - - 40.54% -59.11% 32.11% 3.24% -
Total Cost 130,626 119,477 120,142 142,099 102,419 94,963 86,131 32.03%
-
Net Worth 520,471 532,345 542,949 567,418 557,418 578,575 565,116 -5.34%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 7,282 11,726 - - 14,338 -
Div Payout % - - 1,282.05% 129.45% - - 160.51% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 520,471 532,345 542,949 567,418 557,418 578,575 565,116 -5.34%
NOSH 453,333 446,000 145,641 146,585 145,233 144,589 143,386 115.56%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.21% -4.52% 0.47% 5.99% 15.66% 5.61% 9.40% -
ROE 0.31% -0.96% 0.10% 1.60% 3.41% 0.97% 1.58% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.17 25.63 82.88 103.12 83.61 69.58 66.30 -42.18%
EPS 0.36 -1.15 0.39 6.18 13.09 3.90 6.23 -85.07%
DPS 0.00 0.00 5.00 8.00 0.00 0.00 10.00 -
NAPS 1.1481 1.1936 3.728 3.8709 3.8381 4.0015 3.9412 -56.08%
Adjusted Per Share Value based on latest NOSH - 146,585
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.20 7.09 7.48 9.37 7.53 6.24 5.89 24.70%
EPS 0.10 -0.32 0.04 0.56 1.18 0.35 0.55 -67.93%
DPS 0.00 0.00 0.45 0.73 0.00 0.00 0.89 -
NAPS 0.3227 0.33 0.3366 0.3518 0.3456 0.3587 0.3503 -5.32%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.80 1.75 3.50 3.38 3.95 5.45 5.55 -
P/RPS 6.17 6.83 4.22 3.28 4.72 7.83 8.37 -18.41%
P/EPS 500.00 -152.17 897.44 54.69 30.18 139.74 89.09 216.14%
EY 0.20 -0.66 0.11 1.83 3.31 0.72 1.12 -68.32%
DY 0.00 0.00 1.43 2.37 0.00 0.00 1.80 -
P/NAPS 1.57 1.47 0.94 0.87 1.03 1.36 1.41 7.43%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/07/05 28/04/05 17/02/05 29/10/04 23/07/04 29/04/04 27/02/04 -
Price 1.78 1.78 6.90 3.35 3.60 4.95 5.45 -
P/RPS 6.10 6.95 8.33 3.25 4.31 7.11 8.22 -18.04%
P/EPS 494.44 -154.78 1,769.23 54.21 27.50 126.92 87.48 217.63%
EY 0.20 -0.65 0.06 1.84 3.64 0.79 1.14 -68.69%
DY 0.00 0.00 0.72 2.39 0.00 0.00 1.83 -
P/NAPS 1.55 1.49 1.85 0.87 0.94 1.24 1.38 8.06%

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