[UNISEM] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
15-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -96.39%
YoY- -87.29%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 329,252 180,682 310,681 146,972 170,041 114,308 100,602 21.83%
PBT 45,800 -26,418 23,305 7,410 28,741 -3,883 8,306 32.89%
Tax -4,473 2,992 -1,182 -4,909 -6,884 -1,286 -2,667 8.99%
NP 41,327 -23,426 22,123 2,501 21,857 -5,169 5,639 39.34%
-
NP to SH 41,626 -23,090 22,237 2,822 22,210 -5,129 5,639 39.51%
-
Tax Rate 9.77% - 5.07% 66.25% 23.95% - 32.11% -
Total Cost 287,925 204,108 288,558 144,471 148,184 119,477 94,963 20.29%
-
Net Worth 960,352 835,481 825,595 669,660 655,396 532,345 578,575 8.80%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 960,352 835,481 825,595 669,660 655,396 532,345 578,575 8.80%
NOSH 518,381 471,224 471,122 470,333 446,881 446,000 144,589 23.70%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.55% -12.97% 7.12% 1.70% 12.85% -4.52% 5.61% -
ROE 4.33% -2.76% 2.69% 0.42% 3.39% -0.96% 0.97% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 63.52 38.34 65.94 31.25 38.05 25.63 69.58 -1.50%
EPS 8.03 -4.90 4.72 0.60 4.97 -1.15 3.90 12.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8526 1.773 1.7524 1.4238 1.4666 1.1936 4.0015 -12.03%
Adjusted Per Share Value based on latest NOSH - 470,333
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 20.41 11.20 19.26 9.11 10.54 7.09 6.24 21.82%
EPS 2.58 -1.43 1.38 0.17 1.38 -0.32 0.35 39.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5954 0.5179 0.5118 0.4151 0.4063 0.33 0.3587 8.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.68 0.56 1.25 2.00 1.67 1.75 5.45 -
P/RPS 4.22 1.46 1.90 6.40 4.39 6.83 7.83 -9.78%
P/EPS 33.37 -11.43 26.48 333.33 33.60 -152.17 139.74 -21.22%
EY 3.00 -8.75 3.78 0.30 2.98 -0.66 0.72 26.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.32 0.71 1.40 1.14 1.47 1.36 1.07%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 05/05/10 14/05/09 08/05/08 15/05/07 10/05/06 28/04/05 29/04/04 -
Price 3.25 1.10 1.45 1.86 1.94 1.78 4.95 -
P/RPS 5.12 2.87 2.20 5.95 5.10 6.95 7.11 -5.32%
P/EPS 40.47 -22.45 30.72 310.00 39.03 -154.78 126.92 -17.33%
EY 2.47 -4.45 3.26 0.32 2.56 -0.65 0.79 20.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.62 0.83 1.31 1.32 1.49 1.24 5.90%

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