[UNISEM] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -50.76%
YoY- -442.04%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 95,064 71,931 60,592 54,018 57,642 54,159 64,745 29.09%
PBT 9,232 5 -5,526 -7,720 -6,248 -7,362 5,667 38.32%
Tax -299 0 500 500 1,459 -1,802 -1,422 -64.53%
NP 8,933 5 -5,026 -7,220 -4,789 -9,164 4,245 63.99%
-
NP to SH 8,933 5 -5,026 -7,220 -4,789 -9,164 4,245 63.99%
-
Tax Rate 3.24% 0.00% - - - - 25.09% -
Total Cost 86,131 71,926 65,618 61,238 62,431 63,323 60,500 26.47%
-
Net Worth 565,116 200,110 587,326 592,598 599,128 605,769 615,768 -5.54%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 14,338 - - - 14,308 - - -
Div Payout % 160.51% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 565,116 200,110 587,326 592,598 599,128 605,769 615,768 -5.54%
NOSH 143,386 50,000 143,190 143,253 143,089 143,187 143,412 -0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.40% 0.01% -8.29% -13.37% -8.31% -16.92% 6.56% -
ROE 1.58% 0.00% -0.86% -1.22% -0.80% -1.51% 0.69% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 66.30 143.86 42.32 37.71 40.28 37.82 45.15 29.10%
EPS 6.23 0.01 -3.51 -5.04 -3.35 -6.40 2.96 64.01%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 3.9412 4.0022 4.1017 4.1367 4.1871 4.2306 4.2937 -5.53%
Adjusted Per Share Value based on latest NOSH - 143,253
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.89 4.46 3.76 3.35 3.57 3.36 4.01 29.12%
EPS 0.55 0.00 -0.31 -0.45 -0.30 -0.57 0.26 64.56%
DPS 0.89 0.00 0.00 0.00 0.89 0.00 0.00 -
NAPS 0.3503 0.1241 0.3641 0.3674 0.3714 0.3755 0.3817 -5.54%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 5.55 3.97 3.25 2.28 3.33 3.83 5.15 -
P/RPS 8.37 2.76 7.68 6.05 8.27 10.13 11.41 -18.61%
P/EPS 89.09 39,700.00 -92.59 -45.24 -99.50 -59.84 173.99 -35.91%
EY 1.12 0.00 -1.08 -2.21 -1.01 -1.67 0.57 56.68%
DY 1.80 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 1.41 0.99 0.79 0.55 0.80 0.91 1.20 11.31%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 16/10/03 21/07/03 28/04/03 25/02/03 17/10/02 10/07/02 -
Price 5.45 4.20 3.85 2.60 2.70 3.47 5.70 -
P/RPS 8.22 2.92 9.10 6.90 6.70 9.17 12.63 -24.84%
P/EPS 87.48 42,000.00 -109.69 -51.59 -80.67 -54.22 192.57 -40.82%
EY 1.14 0.00 -0.91 -1.94 -1.24 -1.84 0.52 68.51%
DY 1.83 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 1.38 1.05 0.94 0.63 0.64 0.82 1.33 2.48%

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