[UNISEM] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
24-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -36.79%
YoY- -50.93%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 162,514 187,906 250,848 324,563 383,895 403,881 387,441 -43.99%
PBT -13,418 -1,055 38,034 90,717 136,699 167,209 171,285 -
Tax 415 -1,594 -5,044 -6,956 -15,898 -20,393 -15,212 -
NP -13,003 -2,649 32,990 83,761 120,801 146,816 156,073 -
-
NP to SH -20,405 -10,051 25,588 76,359 120,801 146,816 156,073 -
-
Tax Rate - - 13.26% 7.67% 11.63% 12.20% 8.88% -
Total Cost 175,517 190,555 217,858 240,802 263,094 257,065 231,368 -16.83%
-
Net Worth 609,970 597,704 625,593 636,399 646,066 634,335 621,822 -1.27%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - 17,159 -
Div Payout % - - - - - - 10.99% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 609,970 597,704 625,593 636,399 646,066 634,335 621,822 -1.27%
NOSH 143,225 140,089 142,907 143,075 142,979 142,977 142,993 0.10%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin -8.00% -1.41% 13.15% 25.81% 31.47% 36.35% 40.28% -
ROE -3.35% -1.68% 4.09% 12.00% 18.70% 23.14% 25.10% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 113.47 134.13 175.53 226.85 268.50 282.48 270.95 -44.05%
EPS -14.25 -7.17 17.91 53.37 84.49 102.68 109.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 4.2588 4.2666 4.3776 4.448 4.5186 4.4366 4.3486 -1.38%
Adjusted Per Share Value based on latest NOSH - 143,075
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 10.07 11.65 15.55 20.12 23.80 25.04 24.02 -44.01%
EPS -1.26 -0.62 1.59 4.73 7.49 9.10 9.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
NAPS 0.3781 0.3705 0.3878 0.3945 0.4005 0.3932 0.3855 -1.28%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 6.25 4.75 3.42 3.80 3.60 4.00 7.20 -
P/RPS 5.51 3.54 1.95 1.68 1.34 1.42 2.66 62.56%
P/EPS -43.87 -66.20 19.10 7.12 4.26 3.90 6.60 -
EY -2.28 -1.51 5.24 14.04 23.47 25.67 15.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 1.47 1.11 0.78 0.85 0.80 0.90 1.66 -7.79%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 26/04/02 20/02/02 24/10/01 24/07/01 02/05/01 17/01/01 12/10/00 -
Price 7.00 4.53 3.50 3.67 3.83 4.10 6.35 -
P/RPS 6.17 3.38 1.99 1.62 1.43 1.45 2.34 90.97%
P/EPS -49.13 -63.14 19.55 6.88 4.53 3.99 5.82 -
EY -2.04 -1.58 5.12 14.54 22.06 25.05 17.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
P/NAPS 1.64 1.06 0.80 0.83 0.85 0.92 1.46 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