[UNISEM] QoQ TTM 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- -53.33%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 281,605 244,183 226,411 230,564 222,604 210,781 189,182 30.27%
PBT -4,009 -19,489 -26,856 -15,663 -8,479 -2,096 -3,109 18.41%
Tax 701 2,459 657 -1,265 -2,561 -5,751 -5,649 -
NP -3,308 -17,030 -26,199 -16,928 -11,040 -7,847 -8,758 -47.65%
-
NP to SH -3,308 -17,030 -26,199 -16,928 -11,040 -7,847 -8,758 -47.65%
-
Tax Rate - - - - - - - -
Total Cost 284,913 261,213 252,610 247,492 233,644 218,628 197,940 27.39%
-
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 14,308 14,308 14,308 - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 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 -1.17% -6.97% -11.57% -7.34% -4.96% -3.72% -4.63% -
ROE -0.59% -8.51% -4.46% -2.86% -1.84% -1.30% -1.42% -
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 196.40 488.37 158.12 160.95 155.57 147.21 131.91 30.29%
EPS -2.31 -34.06 -18.30 -11.82 -7.72 -5.48 -6.11 -47.62%
DPS 10.00 28.62 10.00 10.00 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 17.46 15.14 14.04 14.29 13.80 13.07 11.73 30.27%
EPS -0.21 -1.06 -1.62 -1.05 -0.68 -0.49 -0.54 -46.62%
DPS 0.89 0.89 0.89 0.89 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 2.83 0.81 2.06 1.42 2.14 2.60 3.90 -19.20%
P/EPS -240.57 -11.66 -17.76 -19.29 -43.16 -69.89 -84.33 100.75%
EY -0.42 -8.58 -5.63 -5.18 -2.32 -1.43 -1.19 -49.96%
DY 1.80 7.21 3.08 4.39 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 2.78 0.86 2.43 1.62 1.74 2.36 4.32 -25.40%
P/EPS -236.23 -12.33 -21.04 -22.00 -34.99 -63.32 -93.34 85.40%
EY -0.42 -8.11 -4.75 -4.54 -2.86 -1.58 -1.07 -46.29%
DY 1.83 6.81 2.60 3.85 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