[UNISEM] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -8.6%
YoY- -442.04%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 170,041 114,308 100,602 54,018 46,058 71,450 91,436 10.88%
PBT 28,741 -3,883 8,306 -7,720 -537 11,827 42,337 -6.24%
Tax -6,884 -1,286 -2,667 500 537 -2,805 -7,300 -0.97%
NP 21,857 -5,169 5,639 -7,220 0 9,022 35,037 -7.56%
-
NP to SH 22,210 -5,129 5,639 -7,220 -1,332 9,022 35,037 -7.31%
-
Tax Rate 23.95% - 32.11% - - 23.72% 17.24% -
Total Cost 148,184 119,477 94,963 61,238 46,058 62,428 56,399 17.45%
-
Net Worth 655,396 532,345 578,575 592,598 609,970 646,066 558,446 2.70%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 655,396 532,345 578,575 592,598 609,970 646,066 558,446 2.70%
NOSH 446,881 446,000 144,589 143,253 143,225 142,979 143,008 20.90%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.85% -4.52% 5.61% -13.37% 0.00% 12.63% 38.32% -
ROE 3.39% -0.96% 0.97% -1.22% -0.22% 1.40% 6.27% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 38.05 25.63 69.58 37.71 32.16 49.97 63.94 -8.28%
EPS 4.97 -1.15 3.90 -5.04 -0.93 6.31 24.50 -23.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4666 1.1936 4.0015 4.1367 4.2588 4.5186 3.905 -15.05%
Adjusted Per Share Value based on latest NOSH - 143,253
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 10.54 7.09 6.24 3.35 2.86 4.43 5.67 10.88%
EPS 1.38 -0.32 0.35 -0.45 -0.08 0.56 2.17 -7.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4063 0.33 0.3587 0.3674 0.3781 0.4005 0.3462 2.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.67 1.75 5.45 2.28 6.25 3.60 19.75 -
P/RPS 4.39 6.83 7.83 6.05 19.44 7.20 30.89 -27.74%
P/EPS 33.60 -152.17 139.74 -45.24 -672.04 57.05 80.61 -13.56%
EY 2.98 -0.66 0.72 -2.21 -0.15 1.75 1.24 15.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.47 1.36 0.55 1.47 0.80 5.06 -21.98%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/05/06 28/04/05 29/04/04 28/04/03 26/04/02 02/05/01 18/04/00 -
Price 1.94 1.78 4.95 2.60 7.00 3.83 15.00 -
P/RPS 5.10 6.95 7.11 6.90 21.77 7.66 23.46 -22.44%
P/EPS 39.03 -154.78 126.92 -51.59 -752.69 60.70 61.22 -7.22%
EY 2.56 -0.65 0.79 -1.94 -0.13 1.65 1.63 7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.49 1.24 0.63 1.64 0.85 3.84 -16.29%

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