[UNISEM] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 101.94%
YoY- -98.11%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,079,112 1,198,988 1,377,512 871,920 1,269,632 616,138 685,646 7.84%
PBT -48,964 34,612 197,768 -7,334 104,418 59,738 99,570 -
Tax 6,068 66 -19,082 7,974 -10,080 464 -24,634 -
NP -42,896 34,678 178,686 640 94,338 60,202 74,936 -
-
NP to SH -42,222 34,226 179,352 1,790 94,816 61,536 76,656 -
-
Tax Rate - -0.19% 9.65% - 9.65% -0.78% 24.74% -
Total Cost 1,122,008 1,164,310 1,198,826 871,280 1,175,294 555,936 610,710 10.65%
-
Net Worth 1,052,649 1,073,604 1,006,196 850,626 864,559 781,262 644,651 8.50%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,052,649 1,073,604 1,006,196 850,626 864,559 781,262 644,651 8.50%
NOSH 674,472 673,740 518,658 471,052 471,252 471,179 446,713 7.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -3.98% 2.89% 12.97% 0.07% 7.43% 9.77% 10.93% -
ROE -4.01% 3.19% 17.82% 0.21% 10.97% 7.88% 11.89% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 159.99 177.96 265.59 185.10 269.42 130.77 153.49 0.69%
EPS -6.26 5.08 34.58 0.38 20.12 13.06 17.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5607 1.5935 1.94 1.8058 1.8346 1.6581 1.4431 1.31%
Adjusted Per Share Value based on latest NOSH - 471,218
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 66.90 74.33 85.40 54.05 78.71 38.20 42.51 7.84%
EPS -2.62 2.12 11.12 0.11 5.88 3.81 4.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6526 0.6656 0.6238 0.5273 0.536 0.4843 0.3996 8.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.36 1.59 2.90 1.29 1.34 1.63 1.58 -
P/RPS 0.85 0.89 1.09 0.70 0.50 1.25 1.03 -3.14%
P/EPS -21.73 31.30 8.39 339.47 6.66 12.48 9.21 -
EY -4.60 3.19 11.92 0.29 15.01 8.01 10.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 1.49 0.71 0.73 0.98 1.09 -3.68%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 28/07/11 30/07/10 28/07/09 28/07/08 02/08/07 03/08/06 -
Price 1.25 1.40 2.29 1.66 1.45 1.54 1.44 -
P/RPS 0.78 0.79 0.86 0.90 0.54 1.18 0.94 -3.05%
P/EPS -19.97 27.56 6.62 436.84 7.21 11.79 8.39 -
EY -5.01 3.63 15.10 0.23 13.88 8.48 11.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 1.18 0.92 0.79 0.93 1.00 -3.64%

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