[UNISEM] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
21-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 30.39%
YoY- -218.4%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 172,782 132,228 121,430 60,592 64,745 38,077 97,409 10.01%
PBT 21,044 5,032 11,948 -5,526 5,667 -4,642 41,340 -10.63%
Tax -5,433 -3,430 7,063 500 -1,422 4,642 -4,300 3.97%
NP 15,611 1,602 19,011 -5,026 4,245 0 37,040 -13.40%
-
NP to SH 16,118 1,632 19,011 -5,026 4,245 -7,402 37,040 -12.94%
-
Tax Rate 25.82% 68.16% -59.11% - 25.09% - 10.40% -
Total Cost 157,171 130,626 102,419 65,618 60,500 38,077 60,369 17.28%
-
Net Worth 644,318 520,471 557,418 587,326 615,768 636,399 579,697 1.77%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 644,318 520,471 557,418 587,326 615,768 636,399 579,697 1.77%
NOSH 446,482 453,333 145,233 143,190 143,412 143,075 143,011 20.88%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.04% 1.21% 15.66% -8.29% 6.56% 0.00% 38.03% -
ROE 2.50% 0.31% 3.41% -0.86% 0.69% -1.16% 6.39% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 38.70 29.17 83.61 42.32 45.15 26.61 68.11 -8.98%
EPS 3.61 0.36 13.09 -3.51 2.96 -5.18 25.90 -27.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4431 1.1481 3.8381 4.1017 4.2937 4.448 4.0535 -15.80%
Adjusted Per Share Value based on latest NOSH - 143,190
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 10.71 8.20 7.53 3.76 4.01 2.36 6.04 10.01%
EPS 1.00 0.10 1.18 -0.31 0.26 -0.46 2.30 -12.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3994 0.3227 0.3456 0.3641 0.3817 0.3945 0.3594 1.77%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.58 1.80 3.95 3.25 5.15 3.80 13.50 -
P/RPS 4.08 6.17 4.72 7.68 11.41 14.28 19.82 -23.14%
P/EPS 43.77 500.00 30.18 -92.59 173.99 -73.45 52.12 -2.86%
EY 2.28 0.20 3.31 -1.08 0.57 -1.36 1.92 2.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.57 1.03 0.79 1.20 0.85 3.33 -16.97%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 03/08/06 25/07/05 23/07/04 21/07/03 10/07/02 24/07/01 26/07/00 -
Price 1.44 1.78 3.60 3.85 5.70 3.67 13.12 -
P/RPS 3.72 6.10 4.31 9.10 12.63 13.79 19.26 -23.96%
P/EPS 39.89 494.44 27.50 -109.69 192.57 -70.94 50.66 -3.90%
EY 2.51 0.20 3.64 -0.91 0.52 -1.41 1.97 4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.55 0.94 0.94 1.33 0.83 3.24 -17.78%

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