[UNISEM] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -139.28%
YoY- -106.85%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 210,781 189,182 162,514 187,906 250,848 324,563 383,895 -32.92%
PBT -2,096 -3,109 -13,418 -1,055 38,034 90,717 136,699 -
Tax -5,751 -5,649 415 -1,594 -5,044 -6,956 -15,898 -49.19%
NP -7,847 -8,758 -13,003 -2,649 32,990 83,761 120,801 -
-
NP to SH -7,847 -8,758 -20,405 -10,051 25,588 76,359 120,801 -
-
Tax Rate - - - - 13.26% 7.67% 11.63% -
Total Cost 218,628 197,940 175,517 190,555 217,858 240,802 263,094 -11.60%
-
Net Worth 605,769 615,768 609,970 597,704 625,593 636,399 646,066 -4.19%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 605,769 615,768 609,970 597,704 625,593 636,399 646,066 -4.19%
NOSH 143,187 143,412 143,225 140,089 142,907 143,075 142,979 0.09%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -3.72% -4.63% -8.00% -1.41% 13.15% 25.81% 31.47% -
ROE -1.30% -1.42% -3.35% -1.68% 4.09% 12.00% 18.70% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 147.21 131.91 113.47 134.13 175.53 226.85 268.50 -32.98%
EPS -5.48 -6.11 -14.25 -7.17 17.91 53.37 84.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2306 4.2937 4.2588 4.2666 4.3776 4.448 4.5186 -4.29%
Adjusted Per Share Value based on latest NOSH - 140,089
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 13.07 11.73 10.07 11.65 15.55 20.12 23.80 -32.91%
EPS -0.49 -0.54 -1.26 -0.62 1.59 4.73 7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3755 0.3817 0.3781 0.3705 0.3878 0.3945 0.4005 -4.20%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 3.83 5.15 6.25 4.75 3.42 3.80 3.60 -
P/RPS 2.60 3.90 5.51 3.54 1.95 1.68 1.34 55.50%
P/EPS -69.89 -84.33 -43.87 -66.20 19.10 7.12 4.26 -
EY -1.43 -1.19 -2.28 -1.51 5.24 14.04 23.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.20 1.47 1.11 0.78 0.85 0.80 8.95%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 17/10/02 10/07/02 26/04/02 20/02/02 24/10/01 24/07/01 02/05/01 -
Price 3.47 5.70 7.00 4.53 3.50 3.67 3.83 -
P/RPS 2.36 4.32 6.17 3.38 1.99 1.62 1.43 39.61%
P/EPS -63.32 -93.34 -49.13 -63.14 19.55 6.88 4.53 -
EY -1.58 -1.07 -2.04 -1.58 5.12 14.54 22.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.33 1.64 1.06 0.80 0.83 0.85 -2.36%

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