[UNISEM] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 31.82%
YoY- -114.19%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 634,816 308,069 342,823 246,536 222,032 114,610 110,803 33.73%
PBT 52,209 29,869 49,785 1,149 20,255 -13,246 5,130 47.15%
Tax -5,040 232 -12,317 -4,716 4,396 1,000 -2,218 14.64%
NP 47,169 30,101 37,468 -3,567 24,651 -12,246 2,912 58.99%
-
NP to SH 47,408 30,768 38,328 -3,497 24,651 -12,246 2,912 59.13%
-
Tax Rate 9.65% -0.78% 24.74% 410.44% -21.70% - 43.24% -
Total Cost 587,647 277,968 305,355 250,103 197,381 126,856 107,891 32.61%
-
Net Worth 864,559 781,262 644,651 501,863 557,530 588,166 615,923 5.80%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 864,559 781,262 644,651 501,863 557,530 588,166 615,923 5.80%
NOSH 471,252 471,179 446,713 437,124 145,262 143,395 143,448 21.90%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.43% 9.77% 10.93% -1.45% 11.10% -10.68% 2.63% -
ROE 5.48% 3.94% 5.95% -0.70% 4.42% -2.08% 0.47% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 134.71 65.38 76.74 56.40 152.85 79.93 77.24 9.70%
EPS 10.06 6.53 8.58 -0.80 16.97 -8.54 2.03 30.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8346 1.6581 1.4431 1.1481 3.8381 4.1017 4.2937 -13.20%
Adjusted Per Share Value based on latest NOSH - 453,333
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 39.35 19.10 21.25 15.28 13.76 7.11 6.87 33.72%
EPS 2.94 1.91 2.38 -0.22 1.53 -0.76 0.18 59.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.536 0.4843 0.3996 0.3111 0.3456 0.3646 0.3818 5.81%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.34 1.63 1.58 1.80 3.95 3.25 5.15 -
P/RPS 0.99 2.49 2.06 3.19 2.58 4.07 6.67 -27.21%
P/EPS 13.32 24.96 18.41 -225.00 23.28 -38.06 253.69 -38.77%
EY 7.51 4.01 5.43 -0.44 4.30 -2.63 0.39 63.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.98 1.09 1.57 1.03 0.79 1.20 -7.94%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/07/08 02/08/07 03/08/06 25/07/05 23/07/04 21/07/03 10/07/02 -
Price 1.45 1.54 1.44 1.78 3.60 3.85 5.70 -
P/RPS 1.08 2.36 1.88 3.16 2.36 4.82 7.38 -27.38%
P/EPS 14.41 23.58 16.78 -222.50 21.21 -45.08 280.79 -39.01%
EY 6.94 4.24 5.96 -0.45 4.71 -2.22 0.36 63.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 1.00 1.55 0.94 0.94 1.33 -8.30%

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