[UNISEM] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
16-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 35.0%
YoY- -117.03%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 389,027 328,189 281,605 244,183 226,411 230,564 222,604 45.13%
PBT 29,491 12,017 -4,009 -19,489 -26,856 -15,663 -8,479 -
Tax 4,097 -2,466 701 2,459 657 -1,265 -2,561 -
NP 33,588 9,551 -3,308 -17,030 -26,199 -16,928 -11,040 -
-
NP to SH 33,588 9,551 -3,308 -17,030 -26,199 -16,928 -11,040 -
-
Tax Rate -13.89% 20.52% - - - - - -
Total Cost 355,439 318,638 284,913 261,213 252,610 247,492 233,644 32.30%
-
Net Worth 557,418 578,575 565,116 200,110 587,326 592,598 599,128 -4.70%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 14,338 14,338 14,338 14,308 14,308 14,308 14,308 0.13%
Div Payout % 42.69% 150.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 557,418 578,575 565,116 200,110 587,326 592,598 599,128 -4.70%
NOSH 145,233 144,589 143,386 50,000 143,190 143,253 143,089 0.99%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.63% 2.91% -1.17% -6.97% -11.57% -7.34% -4.96% -
ROE 6.03% 1.65% -0.59% -8.51% -4.46% -2.86% -1.84% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 267.86 226.98 196.40 488.37 158.12 160.95 155.57 43.70%
EPS 23.13 6.61 -2.31 -34.06 -18.30 -11.82 -7.72 -
DPS 9.87 9.92 10.00 28.62 10.00 10.00 10.00 -0.86%
NAPS 3.8381 4.0015 3.9412 4.0022 4.1017 4.1367 4.1871 -5.64%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.12 20.35 17.46 15.14 14.04 14.29 13.80 45.14%
EPS 2.08 0.59 -0.21 -1.06 -1.62 -1.05 -0.68 -
DPS 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.00%
NAPS 0.3456 0.3587 0.3503 0.1241 0.3641 0.3674 0.3714 -4.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.95 5.45 5.55 3.97 3.25 2.28 3.33 -
P/RPS 1.47 2.40 2.83 0.81 2.06 1.42 2.14 -22.16%
P/EPS 17.08 82.51 -240.57 -11.66 -17.76 -19.29 -43.16 -
EY 5.85 1.21 -0.42 -8.58 -5.63 -5.18 -2.32 -
DY 2.50 1.82 1.80 7.21 3.08 4.39 3.00 -11.45%
P/NAPS 1.03 1.36 1.41 0.99 0.79 0.55 0.80 18.36%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/07/04 29/04/04 27/02/04 16/10/03 21/07/03 28/04/03 25/02/03 -
Price 3.60 4.95 5.45 4.20 3.85 2.60 2.70 -
P/RPS 1.34 2.18 2.78 0.86 2.43 1.62 1.74 -15.99%
P/EPS 15.57 74.94 -236.23 -12.33 -21.04 -22.00 -34.99 -
EY 6.42 1.33 -0.42 -8.11 -4.75 -4.54 -2.86 -
DY 2.74 2.00 1.83 6.81 2.60 3.85 3.70 -18.16%
P/NAPS 0.94 1.24 1.38 1.05 0.94 0.63 0.64 29.24%

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