[UNISEM] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 209.55%
YoY- 57.64%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 246,931 249,723 269,440 282,952 282,945 256,611 273,180 -6.51%
PBT -1,281 -10,323 -20,036 9,086 -8,242 -16,240 -5,134 -60.40%
Tax -3,488 40 -138 -756 480 2,554 2,612 -
NP -4,769 -10,283 -20,174 8,330 -7,762 -13,686 -2,522 52.97%
-
NP to SH -4,195 -9,744 -19,501 8,306 -7,582 -13,529 -2,531 40.09%
-
Tax Rate - - - 8.32% - - - -
Total Cost 251,700 260,006 289,614 274,622 290,707 270,297 275,702 -5.89%
-
Net Worth 1,027,775 1,022,179 1,028,762 1,045,002 1,056,538 1,053,242 1,100,747 -4.47%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 13,495 - - - 13,625 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,027,775 1,022,179 1,028,762 1,045,002 1,056,538 1,053,242 1,100,747 -4.47%
NOSH 676,612 671,999 674,775 675,284 676,964 673,084 681,282 -0.45%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.93% -4.12% -7.49% 2.94% -2.74% -5.33% -0.92% -
ROE -0.41% -0.95% -1.90% 0.79% -0.72% -1.28% -0.23% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.50 37.16 39.93 41.90 41.80 38.12 40.10 -6.08%
EPS -0.62 -1.45 -2.89 1.23 -1.12 -2.01 -0.38 38.63%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.519 1.5211 1.5246 1.5475 1.5607 1.5648 1.6157 -4.03%
Adjusted Per Share Value based on latest NOSH - 675,284
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.31 15.48 16.70 17.54 17.54 15.91 16.94 -6.52%
EPS -0.26 -0.60 -1.21 0.51 -0.47 -0.84 -0.16 38.26%
DPS 0.00 0.00 0.84 0.00 0.00 0.00 0.84 -
NAPS 0.6372 0.6337 0.6378 0.6478 0.655 0.6529 0.6824 -4.47%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.95 0.89 0.86 1.00 1.36 1.47 1.09 -
P/RPS 2.60 2.39 2.15 2.39 3.25 3.86 2.72 -2.96%
P/EPS -153.23 -61.38 -29.76 81.30 -121.43 -73.13 -293.40 -35.17%
EY -0.65 -1.63 -3.36 1.23 -0.82 -1.37 -0.34 54.09%
DY 0.00 0.00 2.33 0.00 0.00 0.00 1.83 -
P/NAPS 0.63 0.59 0.56 0.65 0.87 0.94 0.67 -4.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 24/07/13 24/04/13 18/02/13 08/11/12 09/08/12 02/05/12 21/02/12 -
Price 1.01 0.88 0.99 0.95 1.25 1.46 1.47 -
P/RPS 2.77 2.37 2.48 2.27 2.99 3.83 3.67 -17.11%
P/EPS -162.90 -60.69 -34.26 77.24 -111.61 -72.64 -395.69 -44.68%
EY -0.61 -1.65 -2.92 1.29 -0.90 -1.38 -0.25 81.34%
DY 0.00 0.00 2.02 0.00 0.00 0.00 1.36 -
P/NAPS 0.66 0.58 0.65 0.61 0.80 0.93 0.91 -19.29%

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