[UNISEM] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
24-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -447.74%
YoY- -107.49%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 498,172 248,720 219,949 189,449 393,493 290,633 198,977 -0.97%
PBT 47,320 -17,657 -2,976 -1,580 170,646 151,549 92,672 0.71%
Tax -2,376 1,333 -5,360 1,580 -20,282 0 -2,296 -0.03%
NP 44,944 -16,324 -8,336 0 150,364 151,549 90,376 0.74%
-
NP to SH 44,944 -16,324 -8,336 -11,266 150,364 151,549 90,376 0.74%
-
Tax Rate 5.02% - - - 11.89% 0.00% 2.48% -
Total Cost 453,228 265,044 228,285 189,449 243,129 139,084 108,601 -1.50%
-
Net Worth 567,059 573,758 605,256 625,900 621,867 497,264 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 15,625 - - - - - - -100.00%
Div Payout % 34.77% - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 567,059 573,758 605,256 625,900 621,867 497,264 0 -100.00%
NOSH 146,492 143,360 143,066 142,978 143,004 143,007 113,442 -0.27%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 9.02% -6.56% -3.79% 0.00% 38.21% 52.14% 45.42% -
ROE 7.93% -2.85% -1.38% -1.80% 24.18% 30.48% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 340.07 173.49 153.74 132.50 275.16 203.23 175.40 -0.70%
EPS 30.68 -11.39 -5.83 -7.88 105.15 105.97 79.67 1.01%
DPS 10.67 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.8709 4.0022 4.2306 4.3776 4.3486 3.4772 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 142,907
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 30.88 15.42 13.64 11.74 24.39 18.02 12.34 -0.97%
EPS 2.79 -1.01 -0.52 -0.70 9.32 9.40 5.60 0.74%
DPS 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.3515 0.3557 0.3752 0.388 0.3855 0.3083 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - - -
Price 3.38 3.97 3.83 3.42 7.20 0.00 0.00 -
P/RPS 0.99 2.29 2.49 2.58 2.62 0.00 0.00 -100.00%
P/EPS 11.02 -34.87 -65.73 -43.40 6.85 0.00 0.00 -100.00%
EY 9.08 -2.87 -1.52 -2.30 14.60 0.00 0.00 -100.00%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.87 0.99 0.91 0.78 1.66 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 29/10/04 16/10/03 17/10/02 24/10/01 12/10/00 12/11/99 - -
Price 3.35 4.20 3.47 3.50 6.35 0.00 0.00 -
P/RPS 0.99 2.42 2.26 2.64 2.31 0.00 0.00 -100.00%
P/EPS 10.92 -36.89 -59.55 -44.42 6.04 0.00 0.00 -100.00%
EY 9.16 -2.71 -1.68 -2.25 16.56 0.00 0.00 -100.00%
DY 3.18 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.87 1.05 0.82 0.80 1.46 0.00 0.00 -100.00%

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