[UNISEM] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 103.88%
YoY- -98.11%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 539,556 599,494 688,756 435,960 634,816 308,069 342,823 7.84%
PBT -24,482 17,306 98,884 -3,667 52,209 29,869 49,785 -
Tax 3,034 33 -9,541 3,987 -5,040 232 -12,317 -
NP -21,448 17,339 89,343 320 47,169 30,101 37,468 -
-
NP to SH -21,111 17,113 89,676 895 47,408 30,768 38,328 -
-
Tax Rate - -0.19% 9.65% - 9.65% -0.78% 24.74% -
Total Cost 561,004 582,155 599,413 435,640 587,647 277,968 305,355 10.65%
-
Net Worth 1,052,649 1,073,604 1,006,196 850,626 864,559 781,262 644,651 8.50%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,052,649 1,073,604 1,006,196 850,626 864,559 781,262 644,651 8.50%
NOSH 674,472 673,740 518,658 471,052 471,252 471,179 446,713 7.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -3.98% 2.89% 12.97% 0.07% 7.43% 9.77% 10.93% -
ROE -2.01% 1.59% 8.91% 0.11% 5.48% 3.94% 5.95% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 80.00 88.98 132.80 92.55 134.71 65.38 76.74 0.69%
EPS -3.13 2.54 17.29 0.19 10.06 6.53 8.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5607 1.5935 1.94 1.8058 1.8346 1.6581 1.4431 1.31%
Adjusted Per Share Value based on latest NOSH - 471,218
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 33.45 37.16 42.70 27.03 39.35 19.10 21.25 7.84%
EPS -1.31 1.06 5.56 0.06 2.94 1.91 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6526 0.6656 0.6238 0.5273 0.536 0.4843 0.3996 8.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.36 1.59 2.90 1.29 1.34 1.63 1.58 -
P/RPS 1.70 1.79 2.18 1.39 0.99 2.49 2.06 -3.14%
P/EPS -43.45 62.60 16.77 678.95 13.32 24.96 18.41 -
EY -2.30 1.60 5.96 0.15 7.51 4.01 5.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.00 1.49 0.71 0.73 0.98 1.09 -3.68%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 28/07/11 30/07/10 28/07/09 28/07/08 02/08/07 03/08/06 -
Price 1.25 1.40 2.29 1.66 1.45 1.54 1.44 -
P/RPS 1.56 1.57 1.72 1.79 1.08 2.36 1.88 -3.05%
P/EPS -39.94 55.12 13.24 873.68 14.41 23.58 16.78 -
EY -2.50 1.81 7.55 0.11 6.94 4.24 5.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 1.18 0.92 0.79 0.93 1.00 -3.64%

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