[UNISEM] YoY Quarter Result on 30-Sep-2001 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
24-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -36.11%
YoY- -124.76%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 151,158 71,931 54,159 32,560 106,275 80,003 48,140 -1.20%
PBT 15,236 5 -7,362 -8,375 44,308 40,245 27,486 0.62%
Tax -6,177 0 -1,802 8,375 -3,612 0 -1,530 -1.47%
NP 9,059 5 -9,164 0 40,696 40,245 25,956 1.12%
-
NP to SH 9,059 5 -9,164 -10,075 40,696 40,245 25,956 1.12%
-
Tax Rate 40.54% 0.00% - - 8.15% 0.00% 5.57% -
Total Cost 142,099 71,926 63,323 32,560 65,579 39,758 22,184 -1.95%
-
Net Worth 567,418 200,110 605,769 625,593 621,822 497,298 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 11,726 - - - - - - -100.00%
Div Payout % 129.45% - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 567,418 200,110 605,769 625,593 621,822 497,298 0 -100.00%
NOSH 146,585 50,000 143,187 142,907 142,993 143,017 130,301 -0.12%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 5.99% 0.01% -16.92% 0.00% 38.29% 50.30% 53.92% -
ROE 1.60% 0.00% -1.51% -1.61% 6.54% 8.09% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 103.12 143.86 37.82 22.78 74.32 55.94 36.95 -1.08%
EPS 6.18 0.01 -6.40 -7.05 28.46 28.14 19.92 1.25%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.8709 4.0022 4.2306 4.3776 4.3486 3.4772 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 142,907
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 9.37 4.46 3.36 2.02 6.59 4.96 2.98 -1.21%
EPS 0.56 0.00 -0.57 -0.62 2.52 2.49 1.61 1.12%
DPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.3518 0.1241 0.3755 0.3878 0.3855 0.3083 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - - -
Price 3.38 3.97 3.83 3.42 7.20 0.00 0.00 -
P/RPS 3.28 2.76 10.13 15.01 9.69 0.00 0.00 -100.00%
P/EPS 54.69 39,700.00 -59.84 -48.51 25.30 0.00 0.00 -100.00%
EY 1.83 0.00 -1.67 -2.06 3.95 0.00 0.00 -100.00%
DY 2.37 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.87 0.99 0.91 0.78 1.66 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 29/10/04 16/10/03 17/10/02 24/10/01 12/10/00 12/11/99 - -
Price 3.35 4.20 3.47 3.50 6.35 0.00 0.00 -
P/RPS 3.25 2.92 9.17 15.36 8.54 0.00 0.00 -100.00%
P/EPS 54.21 42,000.00 -54.22 -49.65 22.31 0.00 0.00 -100.00%
EY 1.84 0.00 -1.84 -2.01 4.48 0.00 0.00 -100.00%
DY 2.39 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.87 1.05 0.82 0.80 1.46 0.00 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