[UNISEM] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 782.07%
YoY- 178.1%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 587,888 680,164 457,232 402,408 216,072 184,232 285,800 12.76%
PBT 29,640 114,964 -15,532 33,224 -30,880 -2,148 47,308 -7.49%
Tax -19,636 -27,536 -5,144 -10,668 2,000 2,148 -11,220 9.77%
NP 10,004 87,428 -20,676 22,556 -28,880 0 36,088 -19.24%
-
NP to SH 11,288 88,840 -20,516 22,556 -28,880 -5,328 36,088 -17.60%
-
Tax Rate 66.25% 23.95% - 32.11% - - 23.72% -
Total Cost 577,884 592,736 477,908 379,852 244,952 184,232 249,712 15.00%
-
Net Worth 669,660 655,396 532,345 578,575 592,598 609,970 646,066 0.59%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 669,660 655,396 532,345 578,575 592,598 609,970 646,066 0.59%
NOSH 470,333 446,881 446,000 144,589 143,253 143,225 142,979 21.94%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.70% 12.85% -4.52% 5.61% -13.37% 0.00% 12.63% -
ROE 1.69% 13.56% -3.85% 3.90% -4.87% -0.87% 5.59% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 124.99 152.20 102.52 278.31 150.83 128.63 199.89 -7.52%
EPS 2.40 19.88 -4.60 15.60 -20.16 -3.72 25.24 -32.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4238 1.4666 1.1936 4.0015 4.1367 4.2588 4.5186 -17.50%
Adjusted Per Share Value based on latest NOSH - 144,589
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 36.45 42.17 28.35 24.95 13.40 11.42 17.72 12.76%
EPS 0.70 5.51 -1.27 1.40 -1.79 -0.33 2.24 -17.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4151 0.4063 0.33 0.3587 0.3674 0.3781 0.4005 0.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.00 1.67 1.75 5.45 2.28 6.25 3.60 -
P/RPS 1.60 1.10 1.71 1.96 1.51 4.86 1.80 -1.94%
P/EPS 83.33 8.40 -38.04 34.94 -11.31 -168.01 14.26 34.19%
EY 1.20 11.90 -2.63 2.86 -8.84 -0.60 7.01 -25.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.14 1.47 1.36 0.55 1.47 0.80 9.77%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 15/05/07 10/05/06 28/04/05 29/04/04 28/04/03 26/04/02 02/05/01 -
Price 1.86 1.94 1.78 4.95 2.60 7.00 3.83 -
P/RPS 1.49 1.27 1.74 1.78 1.72 5.44 1.92 -4.13%
P/EPS 77.50 9.76 -38.70 31.73 -12.90 -188.17 15.17 31.21%
EY 1.29 10.25 -2.58 3.15 -7.75 -0.53 6.59 -23.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.32 1.49 1.24 0.63 1.64 0.85 7.47%

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