[UNISEM] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
17-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -314.7%
YoY- 26.01%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 401,122 373,629 186,540 164,962 142,087 295,120 217,975 -0.64%
PBT 21,375 35,490 -13,243 -2,232 -1,185 127,985 113,662 1.79%
Tax -11,196 -1,782 1,000 -4,020 1,185 -15,212 0 -100.00%
NP 10,179 33,708 -12,243 -6,252 0 112,773 113,662 2.59%
-
NP to SH 10,235 33,708 -12,243 -6,252 -8,450 112,773 113,662 2.59%
-
Tax Rate 52.38% 5.02% - - - 11.89% 0.00% -
Total Cost 390,943 339,921 198,783 171,214 142,087 182,347 104,313 -1.39%
-
Net Worth 528,689 567,059 573,758 605,256 625,900 621,867 497,264 -0.06%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 13,408 11,719 - - - - - -100.00%
Div Payout % 131.00% 34.77% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 528,689 567,059 573,758 605,256 625,900 621,867 497,264 -0.06%
NOSH 446,943 146,492 143,360 143,066 142,978 143,004 143,007 -1.20%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.54% 9.02% -6.56% -3.79% 0.00% 38.21% 52.14% -
ROE 1.94% 5.94% -2.13% -1.03% -1.35% 18.13% 22.86% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 89.75 255.05 130.12 115.30 99.38 206.37 152.42 0.56%
EPS 2.29 23.01 -8.54 -4.37 -5.91 78.86 79.48 3.84%
DPS 3.00 8.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.1829 3.8709 4.0022 4.2306 4.3776 4.3486 3.4772 1.15%
Adjusted Per Share Value based on latest NOSH - 143,187
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 24.87 23.16 11.56 10.23 8.81 18.30 13.51 -0.64%
EPS 0.63 2.09 -0.76 -0.39 -0.52 6.99 7.05 2.60%
DPS 0.83 0.73 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.3278 0.3515 0.3557 0.3752 0.388 0.3855 0.3083 -0.06%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 1.28 3.38 3.97 3.83 3.42 7.20 0.00 -
P/RPS 1.43 1.33 3.05 3.32 3.44 3.49 0.00 -100.00%
P/EPS 55.90 14.69 -46.49 -87.64 -57.87 9.13 0.00 -100.00%
EY 1.79 6.81 -2.15 -1.14 -1.73 10.95 0.00 -100.00%
DY 2.34 2.37 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.08 0.87 0.99 0.91 0.78 1.66 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 19/10/05 29/10/04 16/10/03 17/10/02 24/10/01 12/10/00 12/11/99 -
Price 1.39 3.35 4.20 3.47 3.50 6.35 0.00 -
P/RPS 1.55 1.31 3.23 3.01 3.52 3.08 0.00 -100.00%
P/EPS 60.70 14.56 -49.18 -79.41 -59.22 8.05 0.00 -100.00%
EY 1.65 6.87 -2.03 -1.26 -1.69 12.42 0.00 -100.00%
DY 2.16 2.39 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.18 0.87 1.05 0.82 0.80 1.46 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