[UNISEM] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 13.19%
YoY- -9.93%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 307,517 359,504 255,278 324,135 161,097 172,782 132,228 15.09%
PBT 11,818 53,084 22,751 28,903 22,458 21,044 5,032 15.28%
Tax 83 -5,068 995 -3,858 5,141 -5,433 -3,430 -
NP 11,901 48,016 23,746 25,045 27,599 15,611 1,602 39.66%
-
NP to SH 12,027 48,050 23,985 25,171 27,945 16,118 1,632 39.47%
-
Tax Rate -0.70% 9.55% -4.37% 13.35% -22.89% 25.82% 68.16% -
Total Cost 295,616 311,488 231,532 299,090 133,498 157,171 130,626 14.57%
-
Net Worth 1,076,686 1,005,577 850,925 864,769 781,376 644,318 520,471 12.87%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,076,686 1,005,577 850,925 864,769 781,376 644,318 520,471 12.87%
NOSH 675,674 518,338 471,218 471,367 471,247 446,482 453,333 6.87%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.87% 13.36% 9.30% 7.73% 17.13% 9.04% 1.21% -
ROE 1.12% 4.78% 2.82% 2.91% 3.58% 2.50% 0.31% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 45.51 69.36 54.17 68.76 34.19 38.70 29.17 7.69%
EPS 1.78 9.27 5.09 5.34 5.93 3.61 0.36 30.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5935 1.94 1.8058 1.8346 1.6581 1.4431 1.1481 5.61%
Adjusted Per Share Value based on latest NOSH - 471,367
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 19.06 22.29 15.83 20.09 9.99 10.71 8.20 15.08%
EPS 0.75 2.98 1.49 1.56 1.73 1.00 0.10 39.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6675 0.6234 0.5275 0.5361 0.4844 0.3994 0.3227 12.87%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.59 2.90 1.29 1.34 1.63 1.58 1.80 -
P/RPS 3.49 4.18 2.38 1.95 4.77 4.08 6.17 -9.05%
P/EPS 89.33 31.28 25.34 25.09 27.49 43.77 500.00 -24.94%
EY 1.12 3.20 3.95 3.99 3.64 2.28 0.20 33.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.49 0.71 0.73 0.98 1.09 1.57 -7.23%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 28/07/11 30/07/10 28/07/09 28/07/08 02/08/07 03/08/06 25/07/05 -
Price 1.40 2.29 1.66 1.45 1.54 1.44 1.78 -
P/RPS 3.08 3.30 3.06 2.11 4.50 3.72 6.10 -10.76%
P/EPS 78.65 24.70 32.61 27.15 25.97 39.89 494.44 -26.38%
EY 1.27 4.05 3.07 3.68 3.85 2.51 0.20 36.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.18 0.92 0.79 0.93 1.00 1.55 -8.99%

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