[UNISEM] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
24-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -621.6%
YoY- -107.49%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 373,629 186,540 164,962 142,087 295,120 217,975 149,233 -0.97%
PBT 35,490 -13,243 -2,232 -1,185 127,985 113,662 69,504 0.71%
Tax -1,782 1,000 -4,020 1,185 -15,212 0 -1,722 -0.03%
NP 33,708 -12,243 -6,252 0 112,773 113,662 67,782 0.74%
-
NP to SH 33,708 -12,243 -6,252 -8,450 112,773 113,662 67,782 0.74%
-
Tax Rate 5.02% - - - 11.89% 0.00% 2.48% -
Total Cost 339,921 198,783 171,214 142,087 182,347 104,313 81,451 -1.50%
-
Net Worth 567,059 573,758 605,256 625,900 621,867 497,264 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 11,719 - - - - - - -100.00%
Div Payout % 34.77% - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 567,059 573,758 605,256 625,900 621,867 497,264 0 -100.00%
NOSH 146,492 143,360 143,066 142,978 143,004 143,007 113,442 -0.27%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 9.02% -6.56% -3.79% 0.00% 38.21% 52.14% 45.42% -
ROE 5.94% -2.13% -1.03% -1.35% 18.13% 22.86% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 255.05 130.12 115.30 99.38 206.37 152.42 131.55 -0.70%
EPS 23.01 -8.54 -4.37 -5.91 78.86 79.48 59.75 1.01%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.8709 4.0022 4.2306 4.3776 4.3486 3.4772 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 142,907
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 23.16 11.56 10.23 8.81 18.30 13.51 9.25 -0.97%
EPS 2.09 -0.76 -0.39 -0.52 6.99 7.05 4.20 0.74%
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.3515 0.3557 0.3752 0.388 0.3855 0.3083 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - - -
Price 3.38 3.97 3.83 3.42 7.20 0.00 0.00 -
P/RPS 1.33 3.05 3.32 3.44 3.49 0.00 0.00 -100.00%
P/EPS 14.69 -46.49 -87.64 -57.87 9.13 0.00 0.00 -100.00%
EY 6.81 -2.15 -1.14 -1.73 10.95 0.00 0.00 -100.00%
DY 2.37 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.87 0.99 0.91 0.78 1.66 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 29/10/04 16/10/03 17/10/02 24/10/01 12/10/00 12/11/99 - -
Price 3.35 4.20 3.47 3.50 6.35 0.00 0.00 -
P/RPS 1.31 3.23 3.01 3.52 3.08 0.00 0.00 -100.00%
P/EPS 14.56 -49.18 -79.41 -59.22 8.05 0.00 0.00 -100.00%
EY 6.87 -2.03 -1.26 -1.69 12.42 0.00 0.00 -100.00%
DY 2.39 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.87 1.05 0.82 0.80 1.46 0.00 0.00 -100.00%

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