[UNISEM] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
17-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -2.36%
YoY- -6.46%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 189,449 219,054 285,800 403,880 393,493 377,690 365,744 -35.47%
PBT -1,580 14,370 47,308 167,205 170,646 167,352 169,348 -
Tax 1,580 -11,130 -11,220 -20,393 -20,282 -23,200 -29,200 -
NP 0 3,240 36,088 146,812 150,364 144,152 140,148 -
-
NP to SH -11,266 3,240 36,088 146,812 150,364 144,152 140,148 -
-
Tax Rate - 77.45% 23.72% 12.20% 11.89% 13.86% 17.24% -
Total Cost 189,449 215,814 249,712 257,068 243,129 233,538 225,596 -10.98%
-
Net Worth 625,900 634,035 646,066 634,424 621,867 579,682 558,446 7.89%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 625,900 634,035 646,066 634,424 621,867 579,682 558,446 7.89%
NOSH 142,978 142,543 142,979 142,997 143,004 143,007 143,008 -0.01%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.00% 1.48% 12.63% 36.35% 38.21% 38.17% 38.32% -
ROE -1.80% 0.51% 5.59% 23.14% 24.18% 24.87% 25.10% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 132.50 153.67 199.89 282.44 275.16 264.10 255.75 -35.46%
EPS -7.88 -2.28 25.24 102.67 105.15 100.80 98.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3776 4.448 4.5186 4.4366 4.3486 4.0535 3.905 7.90%
Adjusted Per Share Value based on latest NOSH - 142,977
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 11.74 13.58 17.72 25.04 24.39 23.41 22.67 -35.48%
EPS -0.70 0.20 2.24 9.10 9.32 8.94 8.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.388 0.3931 0.4005 0.3933 0.3855 0.3594 0.3462 7.88%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.42 3.80 3.60 4.00 7.20 13.50 19.75 -
P/RPS 2.58 2.47 1.80 1.42 2.62 5.11 7.72 -51.80%
P/EPS -43.40 167.18 14.26 3.90 6.85 13.39 20.15 -
EY -2.30 0.60 7.01 25.67 14.60 7.47 4.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.85 0.80 0.90 1.66 3.33 5.06 -71.21%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 24/10/01 24/07/01 02/05/01 17/01/01 12/10/00 26/07/00 18/04/00 -
Price 3.50 3.67 3.83 4.10 6.35 13.12 15.00 -
P/RPS 2.64 2.39 1.92 1.45 2.31 4.97 5.87 -41.27%
P/EPS -44.42 161.46 15.17 3.99 6.04 13.02 15.31 -
EY -2.25 0.62 6.59 25.04 16.56 7.68 6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.83 0.85 0.92 1.46 3.24 3.84 -64.82%

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