[UNISEM] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
17-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -243.13%
YoY- 26.01%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 534,829 498,172 248,720 219,949 189,449 393,493 290,633 -0.64%
PBT 28,500 47,320 -17,657 -2,976 -1,580 170,646 151,549 1.79%
Tax -14,928 -2,376 1,333 -5,360 1,580 -20,282 0 -100.00%
NP 13,572 44,944 -16,324 -8,336 0 150,364 151,549 2.59%
-
NP to SH 13,646 44,944 -16,324 -8,336 -11,266 150,364 151,549 2.59%
-
Tax Rate 52.38% 5.02% - - - 11.89% 0.00% -
Total Cost 521,257 453,228 265,044 228,285 189,449 243,129 139,084 -1.39%
-
Net Worth 528,689 567,059 573,758 605,256 625,900 621,867 497,264 -0.06%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 17,877 15,625 - - - - - -100.00%
Div Payout % 131.00% 34.77% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 528,689 567,059 573,758 605,256 625,900 621,867 497,264 -0.06%
NOSH 446,943 146,492 143,360 143,066 142,978 143,004 143,007 -1.20%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.54% 9.02% -6.56% -3.79% 0.00% 38.21% 52.14% -
ROE 2.58% 7.93% -2.85% -1.38% -1.80% 24.18% 30.48% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 119.66 340.07 173.49 153.74 132.50 275.16 203.23 0.56%
EPS 3.05 30.68 -11.39 -5.83 -7.88 105.15 105.97 3.84%
DPS 4.00 10.67 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.1829 3.8709 4.0022 4.2306 4.3776 4.3486 3.4772 1.15%
Adjusted Per Share Value based on latest NOSH - 143,187
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 33.16 30.88 15.42 13.64 11.74 24.39 18.02 -0.64%
EPS 0.85 2.79 -1.01 -0.52 -0.70 9.32 9.40 2.58%
DPS 1.11 0.97 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.3278 0.3515 0.3557 0.3752 0.388 0.3855 0.3083 -0.06%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 1.28 3.38 3.97 3.83 3.42 7.20 0.00 -
P/RPS 1.07 0.99 2.29 2.49 2.58 2.62 0.00 -100.00%
P/EPS 41.92 11.02 -34.87 -65.73 -43.40 6.85 0.00 -100.00%
EY 2.39 9.08 -2.87 -1.52 -2.30 14.60 0.00 -100.00%
DY 3.13 3.16 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.08 0.87 0.99 0.91 0.78 1.66 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 19/10/05 29/10/04 16/10/03 17/10/02 24/10/01 12/10/00 12/11/99 -
Price 1.39 3.35 4.20 3.47 3.50 6.35 0.00 -
P/RPS 1.16 0.99 2.42 2.26 2.64 2.31 0.00 -100.00%
P/EPS 45.52 10.92 -36.89 -59.55 -44.42 6.04 0.00 -100.00%
EY 2.20 9.16 -2.71 -1.68 -2.25 16.56 0.00 -100.00%
DY 2.88 3.18 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.18 0.87 1.05 0.82 0.80 1.46 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