[UNISEM] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 178560.0%
YoY- 286.53%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 151,158 121,430 100,602 95,064 71,931 60,592 54,018 98.20%
PBT 15,236 11,948 8,306 9,232 5 -5,526 -7,720 -
Tax -6,177 7,063 -2,667 -299 0 500 500 -
NP 9,059 19,011 5,639 8,933 5 -5,026 -7,220 -
-
NP to SH 9,059 19,011 5,639 8,933 5 -5,026 -7,220 -
-
Tax Rate 40.54% -59.11% 32.11% 3.24% 0.00% - - -
Total Cost 142,099 102,419 94,963 86,131 71,926 65,618 61,238 75.00%
-
Net Worth 567,418 557,418 578,575 565,116 200,110 587,326 592,598 -2.84%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 11,726 - - 14,338 - - - -
Div Payout % 129.45% - - 160.51% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 567,418 557,418 578,575 565,116 200,110 587,326 592,598 -2.84%
NOSH 146,585 145,233 144,589 143,386 50,000 143,190 143,253 1.54%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.99% 15.66% 5.61% 9.40% 0.01% -8.29% -13.37% -
ROE 1.60% 3.41% 0.97% 1.58% 0.00% -0.86% -1.22% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 103.12 83.61 69.58 66.30 143.86 42.32 37.71 95.19%
EPS 6.18 13.09 3.90 6.23 0.01 -3.51 -5.04 -
DPS 8.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.8709 3.8381 4.0015 3.9412 4.0022 4.1017 4.1367 -4.31%
Adjusted Per Share Value based on latest NOSH - 143,386
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.37 7.53 6.24 5.89 4.46 3.76 3.35 98.14%
EPS 0.56 1.18 0.35 0.55 0.00 -0.31 -0.45 -
DPS 0.73 0.00 0.00 0.89 0.00 0.00 0.00 -
NAPS 0.3518 0.3456 0.3587 0.3503 0.1241 0.3641 0.3674 -2.84%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.38 3.95 5.45 5.55 3.97 3.25 2.28 -
P/RPS 3.28 4.72 7.83 8.37 2.76 7.68 6.05 -33.43%
P/EPS 54.69 30.18 139.74 89.09 39,700.00 -92.59 -45.24 -
EY 1.83 3.31 0.72 1.12 0.00 -1.08 -2.21 -
DY 2.37 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 0.87 1.03 1.36 1.41 0.99 0.79 0.55 35.64%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/10/04 23/07/04 29/04/04 27/02/04 16/10/03 21/07/03 28/04/03 -
Price 3.35 3.60 4.95 5.45 4.20 3.85 2.60 -
P/RPS 3.25 4.31 7.11 8.22 2.92 9.10 6.90 -39.37%
P/EPS 54.21 27.50 126.92 87.48 42,000.00 -109.69 -51.59 -
EY 1.84 3.64 0.79 1.14 0.00 -0.91 -1.94 -
DY 2.39 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 1.24 1.38 1.05 0.94 0.63 23.93%

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