[UNISEM] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
21-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -69.61%
YoY- -520.54%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 342,823 246,536 222,032 114,610 110,803 109,527 188,845 10.44%
PBT 49,785 1,149 20,255 -13,246 5,130 7,185 83,676 -8.28%
Tax -12,317 -4,716 4,396 1,000 -2,218 -5,565 -11,600 1.00%
NP 37,468 -3,567 24,651 -12,246 2,912 1,620 72,076 -10.32%
-
NP to SH 38,328 -3,497 24,651 -12,246 2,912 1,620 72,076 -9.98%
-
Tax Rate 24.74% 410.44% -21.70% - 43.24% 77.45% 13.86% -
Total Cost 305,355 250,103 197,381 126,856 107,891 107,907 116,769 17.36%
-
Net Worth 644,651 501,863 557,530 588,166 615,923 634,035 579,682 1.78%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 644,651 501,863 557,530 588,166 615,923 634,035 579,682 1.78%
NOSH 446,713 437,124 145,262 143,395 143,448 142,543 143,007 20.89%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.93% -1.45% 11.10% -10.68% 2.63% 1.48% 38.17% -
ROE 5.95% -0.70% 4.42% -2.08% 0.47% 0.26% 12.43% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 76.74 56.40 152.85 79.93 77.24 76.84 132.05 -8.64%
EPS 8.58 -0.80 16.97 -8.54 2.03 -1.14 50.40 -25.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4431 1.1481 3.8381 4.1017 4.2937 4.448 4.0535 -15.80%
Adjusted Per Share Value based on latest NOSH - 143,190
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 21.25 15.28 13.76 7.11 6.87 6.79 11.71 10.43%
EPS 2.38 -0.22 1.53 -0.76 0.18 0.10 4.47 -9.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3996 0.3111 0.3456 0.3646 0.3818 0.3931 0.3594 1.78%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.58 1.80 3.95 3.25 5.15 3.80 13.50 -
P/RPS 2.06 3.19 2.58 4.07 6.67 4.95 10.22 -23.41%
P/EPS 18.41 -225.00 23.28 -38.06 253.69 334.36 26.79 -6.05%
EY 5.43 -0.44 4.30 -2.63 0.39 0.30 3.73 6.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.57 1.03 0.79 1.20 0.85 3.33 -16.97%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 03/08/06 25/07/05 23/07/04 21/07/03 10/07/02 24/07/01 26/07/00 -
Price 1.44 1.78 3.60 3.85 5.70 3.67 13.12 -
P/RPS 1.88 3.16 2.36 4.82 7.38 4.78 9.94 -24.22%
P/EPS 16.78 -222.50 21.21 -45.08 280.79 322.92 26.03 -7.05%
EY 5.96 -0.45 4.71 -2.22 0.36 0.31 3.84 7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.55 0.94 0.94 1.33 0.83 3.24 -17.78%

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