[UNISEM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
21-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 15.19%
YoY- -520.54%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 685,646 493,072 444,064 229,220 221,606 219,054 377,690 10.44%
PBT 99,570 2,298 40,510 -26,492 10,260 14,370 167,352 -8.28%
Tax -24,634 -9,432 8,792 2,000 -4,436 -11,130 -23,200 1.00%
NP 74,936 -7,134 49,302 -24,492 5,824 3,240 144,152 -10.32%
-
NP to SH 76,656 -6,994 49,302 -24,492 5,824 3,240 144,152 -9.98%
-
Tax Rate 24.74% 410.44% -21.70% - 43.24% 77.45% 13.86% -
Total Cost 610,710 500,206 394,762 253,712 215,782 215,814 233,538 17.36%
-
Net Worth 644,651 501,863 557,530 588,166 615,923 634,035 579,682 1.78%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 644,651 501,863 557,530 588,166 615,923 634,035 579,682 1.78%
NOSH 446,713 437,124 145,262 143,395 143,448 142,543 143,007 20.89%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.93% -1.45% 11.10% -10.68% 2.63% 1.48% 38.17% -
ROE 11.89% -1.39% 8.84% -4.16% 0.95% 0.51% 24.87% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 153.49 112.80 305.70 159.85 154.48 153.67 264.10 -8.64%
EPS 17.16 -1.60 33.94 -17.08 4.06 -2.28 100.80 -25.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4431 1.1481 3.8381 4.1017 4.2937 4.448 4.0535 -15.80%
Adjusted Per Share Value based on latest NOSH - 143,190
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 42.51 30.57 27.53 14.21 13.74 13.58 23.41 10.44%
EPS 4.75 -0.43 3.06 -1.52 0.36 0.20 8.94 -9.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3996 0.3111 0.3456 0.3646 0.3818 0.3931 0.3594 1.78%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.58 1.80 3.95 3.25 5.15 3.80 13.50 -
P/RPS 1.03 1.60 1.29 2.03 3.33 2.47 5.11 -23.41%
P/EPS 9.21 -112.50 11.64 -19.03 126.85 167.18 13.39 -6.04%
EY 10.86 -0.89 8.59 -5.26 0.79 0.60 7.47 6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.57 1.03 0.79 1.20 0.85 3.33 -16.97%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 03/08/06 25/07/05 23/07/04 21/07/03 10/07/02 24/07/01 26/07/00 -
Price 1.44 1.78 3.60 3.85 5.70 3.67 13.12 -
P/RPS 0.94 1.58 1.18 2.41 3.69 2.39 4.97 -24.22%
P/EPS 8.39 -111.25 10.61 -22.54 140.39 161.46 13.02 -7.05%
EY 11.92 -0.90 9.43 -4.44 0.71 0.62 7.68 7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.55 0.94 0.94 1.33 0.83 3.24 -17.78%

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