[UNISEM] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 990.29%
YoY- -19.72%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 688,756 435,960 634,816 308,069 342,823 246,536 222,032 20.75%
PBT 98,884 -3,667 52,209 29,869 49,785 1,149 20,255 30.23%
Tax -9,541 3,987 -5,040 232 -12,317 -4,716 4,396 -
NP 89,343 320 47,169 30,101 37,468 -3,567 24,651 23.92%
-
NP to SH 89,676 895 47,408 30,768 38,328 -3,497 24,651 24.00%
-
Tax Rate 9.65% - 9.65% -0.78% 24.74% 410.44% -21.70% -
Total Cost 599,413 435,640 587,647 277,968 305,355 250,103 197,381 20.32%
-
Net Worth 1,006,196 850,626 864,559 781,262 644,651 501,863 557,530 10.33%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,006,196 850,626 864,559 781,262 644,651 501,863 557,530 10.33%
NOSH 518,658 471,052 471,252 471,179 446,713 437,124 145,262 23.61%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.97% 0.07% 7.43% 9.77% 10.93% -1.45% 11.10% -
ROE 8.91% 0.11% 5.48% 3.94% 5.95% -0.70% 4.42% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 132.80 92.55 134.71 65.38 76.74 56.40 152.85 -2.31%
EPS 17.29 0.19 10.06 6.53 8.58 -0.80 16.97 0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.8058 1.8346 1.6581 1.4431 1.1481 3.8381 -10.74%
Adjusted Per Share Value based on latest NOSH - 471,247
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 42.70 27.03 39.35 19.10 21.25 15.28 13.76 20.76%
EPS 5.56 0.06 2.94 1.91 2.38 -0.22 1.53 23.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6238 0.5273 0.536 0.4843 0.3996 0.3111 0.3456 10.33%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.90 1.29 1.34 1.63 1.58 1.80 3.95 -
P/RPS 2.18 1.39 0.99 2.49 2.06 3.19 2.58 -2.76%
P/EPS 16.77 678.95 13.32 24.96 18.41 -225.00 23.28 -5.31%
EY 5.96 0.15 7.51 4.01 5.43 -0.44 4.30 5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.71 0.73 0.98 1.09 1.57 1.03 6.34%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/07/10 28/07/09 28/07/08 02/08/07 03/08/06 25/07/05 23/07/04 -
Price 2.29 1.66 1.45 1.54 1.44 1.78 3.60 -
P/RPS 1.72 1.79 1.08 2.36 1.88 3.16 2.36 -5.13%
P/EPS 13.24 873.68 14.41 23.58 16.78 -222.50 21.21 -7.55%
EY 7.55 0.11 6.94 4.24 5.96 -0.45 4.71 8.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.92 0.79 0.93 1.00 1.55 0.94 3.86%

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