[UNISEM] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 445.15%
YoY- -19.72%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 1,377,512 871,920 1,269,632 616,138 685,646 493,072 444,064 20.75%
PBT 197,768 -7,334 104,418 59,738 99,570 2,298 40,510 30.23%
Tax -19,082 7,974 -10,080 464 -24,634 -9,432 8,792 -
NP 178,686 640 94,338 60,202 74,936 -7,134 49,302 23.92%
-
NP to SH 179,352 1,790 94,816 61,536 76,656 -6,994 49,302 24.00%
-
Tax Rate 9.65% - 9.65% -0.78% 24.74% 410.44% -21.70% -
Total Cost 1,198,826 871,280 1,175,294 555,936 610,710 500,206 394,762 20.32%
-
Net Worth 1,006,196 850,626 864,559 781,262 644,651 501,863 557,530 10.33%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,006,196 850,626 864,559 781,262 644,651 501,863 557,530 10.33%
NOSH 518,658 471,052 471,252 471,179 446,713 437,124 145,262 23.61%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.97% 0.07% 7.43% 9.77% 10.93% -1.45% 11.10% -
ROE 17.82% 0.21% 10.97% 7.88% 11.89% -1.39% 8.84% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 265.59 185.10 269.42 130.77 153.49 112.80 305.70 -2.31%
EPS 34.58 0.38 20.12 13.06 17.16 -1.60 33.94 0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.8058 1.8346 1.6581 1.4431 1.1481 3.8381 -10.74%
Adjusted Per Share Value based on latest NOSH - 471,247
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 85.40 54.05 78.71 38.20 42.51 30.57 27.53 20.75%
EPS 11.12 0.11 5.88 3.81 4.75 -0.43 3.06 23.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6238 0.5273 0.536 0.4843 0.3996 0.3111 0.3456 10.33%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.90 1.29 1.34 1.63 1.58 1.80 3.95 -
P/RPS 1.09 0.70 0.50 1.25 1.03 1.60 1.29 -2.76%
P/EPS 8.39 339.47 6.66 12.48 9.21 -112.50 11.64 -5.30%
EY 11.92 0.29 15.01 8.01 10.86 -0.89 8.59 5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.71 0.73 0.98 1.09 1.57 1.03 6.34%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/07/10 28/07/09 28/07/08 02/08/07 03/08/06 25/07/05 23/07/04 -
Price 2.29 1.66 1.45 1.54 1.44 1.78 3.60 -
P/RPS 0.86 0.90 0.54 1.18 0.94 1.58 1.18 -5.13%
P/EPS 6.62 436.84 7.21 11.79 8.39 -111.25 10.61 -7.55%
EY 15.10 0.23 13.88 8.48 11.92 -0.90 9.43 8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.92 0.79 0.93 1.00 1.55 0.94 3.86%

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