[UNISEM] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -565.59%
YoY- -203.84%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,026,444 1,167,900 1,317,008 722,728 1,242,724 587,888 680,164 7.09%
PBT -64,960 21,952 183,200 -105,672 93,220 29,640 114,964 -
Tax 10,216 -200 -17,892 11,968 -4,728 -19,636 -27,536 -
NP -54,744 21,752 165,308 -93,704 88,492 10,004 87,428 -
-
NP to SH -54,116 20,344 166,504 -92,360 88,948 11,288 88,840 -
-
Tax Rate - 0.91% 9.77% - 5.07% 66.25% 23.95% -
Total Cost 1,081,188 1,146,148 1,151,700 816,432 1,154,232 577,884 592,736 10.52%
-
Net Worth 1,053,242 1,067,585 960,352 835,481 825,595 669,660 655,396 8.21%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,053,242 1,067,585 960,352 835,481 825,595 669,660 655,396 8.21%
NOSH 673,084 678,133 518,381 471,224 471,122 470,333 446,881 7.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -5.33% 1.86% 12.55% -12.97% 7.12% 1.70% 12.85% -
ROE -5.14% 1.91% 17.34% -11.05% 10.77% 1.69% 13.56% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 152.50 172.22 254.06 153.37 263.78 124.99 152.20 0.03%
EPS -8.04 3.00 32.12 -19.60 18.88 2.40 19.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5648 1.5743 1.8526 1.773 1.7524 1.4238 1.4666 1.08%
Adjusted Per Share Value based on latest NOSH - 471,224
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 63.63 72.40 81.65 44.80 77.04 36.45 42.17 7.09%
EPS -3.35 1.26 10.32 -5.73 5.51 0.70 5.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6529 0.6618 0.5954 0.5179 0.5118 0.4151 0.4063 8.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.47 1.91 2.68 0.56 1.25 2.00 1.67 -
P/RPS 0.96 1.11 1.05 0.37 0.47 1.60 1.10 -2.24%
P/EPS -18.28 63.67 8.34 -2.86 6.62 83.33 8.40 -
EY -5.47 1.57 11.99 -35.00 15.10 1.20 11.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.21 1.45 0.32 0.71 1.40 1.14 -3.16%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 02/05/12 27/04/11 05/05/10 14/05/09 08/05/08 15/05/07 10/05/06 -
Price 1.46 1.97 3.25 1.10 1.45 1.86 1.94 -
P/RPS 0.96 1.14 1.28 0.72 0.55 1.49 1.27 -4.55%
P/EPS -18.16 65.67 10.12 -5.61 7.68 77.50 9.76 -
EY -5.51 1.52 9.88 -17.82 13.02 1.29 10.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.25 1.75 0.62 0.83 1.31 1.32 -5.66%

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