[UNISEM] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
17-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -315.88%
YoY- 9.04%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 154,586 151,158 71,931 54,159 32,560 106,275 80,003 -0.69%
PBT 20,226 15,236 5 -7,362 -8,375 44,308 40,245 0.73%
Tax -6,480 -6,177 0 -1,802 8,375 -3,612 0 -100.00%
NP 13,746 9,059 5 -9,164 0 40,696 40,245 1.14%
-
NP to SH 13,732 9,059 5 -9,164 -10,075 40,696 40,245 1.14%
-
Tax Rate 32.04% 40.54% 0.00% - - 8.15% 0.00% -
Total Cost 140,840 142,099 71,926 63,323 32,560 65,579 39,758 -1.33%
-
Net Worth 529,106 567,418 200,110 605,769 625,593 621,822 497,298 -0.06%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 13,418 11,726 - - - - - -100.00%
Div Payout % 97.72% 129.45% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 529,106 567,418 200,110 605,769 625,593 621,822 497,298 -0.06%
NOSH 447,296 146,585 50,000 143,187 142,907 142,993 143,017 -1.20%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 8.89% 5.99% 0.01% -16.92% 0.00% 38.29% 50.30% -
ROE 2.60% 1.60% 0.00% -1.51% -1.61% 6.54% 8.09% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 34.56 103.12 143.86 37.82 22.78 74.32 55.94 0.51%
EPS 3.07 6.18 0.01 -6.40 -7.05 28.46 28.14 2.38%
DPS 3.00 8.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.1829 3.8709 4.0022 4.2306 4.3776 4.3486 3.4772 1.15%
Adjusted Per Share Value based on latest NOSH - 143,187
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 9.58 9.37 4.46 3.36 2.02 6.59 4.96 -0.69%
EPS 0.85 0.56 0.00 -0.57 -0.62 2.52 2.49 1.14%
DPS 0.83 0.73 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.328 0.3518 0.1241 0.3755 0.3878 0.3855 0.3083 -0.06%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 1.28 3.38 3.97 3.83 3.42 7.20 0.00 -
P/RPS 3.70 3.28 2.76 10.13 15.01 9.69 0.00 -100.00%
P/EPS 41.69 54.69 39,700.00 -59.84 -48.51 25.30 0.00 -100.00%
EY 2.40 1.83 0.00 -1.67 -2.06 3.95 0.00 -100.00%
DY 2.34 2.37 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.08 0.87 0.99 0.91 0.78 1.66 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 19/10/05 29/10/04 16/10/03 17/10/02 24/10/01 12/10/00 12/11/99 -
Price 1.39 3.35 4.20 3.47 3.50 6.35 0.00 -
P/RPS 4.02 3.25 2.92 9.17 15.36 8.54 0.00 -100.00%
P/EPS 45.28 54.21 42,000.00 -54.22 -49.65 22.31 0.00 -100.00%
EY 2.21 1.84 0.00 -1.84 -2.01 4.48 0.00 -100.00%
DY 2.16 2.39 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.18 0.87 1.05 0.82 0.80 1.46 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