[UNISEM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
01-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 30.79%
YoY- -84.15%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 539,556 256,611 1,160,863 887,683 599,494 291,975 1,395,078 -46.94%
PBT -24,482 -16,240 14,381 19,514 17,306 5,488 193,289 -
Tax 3,034 2,554 5,326 2,715 33 -50 -10,331 -
NP -21,448 -13,686 19,707 22,229 17,339 5,438 182,958 -
-
NP to SH -21,111 -13,529 19,851 22,382 17,113 5,086 181,942 -
-
Tax Rate - - -37.03% -13.91% -0.19% 0.91% 5.34% -
Total Cost 561,004 270,297 1,141,156 865,454 582,155 286,537 1,212,120 -40.19%
-
Net Worth 1,052,649 1,053,242 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 -0.45%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 13,464 - - - 53,928 -
Div Payout % - - 67.83% - - - 29.64% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,052,649 1,053,242 1,089,116 1,088,358 1,073,604 1,067,585 1,059,834 -0.45%
NOSH 674,472 673,084 673,208 674,156 673,740 678,133 674,108 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -3.98% -5.33% 1.70% 2.50% 2.89% 1.86% 13.11% -
ROE -2.01% -1.28% 1.82% 2.06% 1.59% 0.48% 17.17% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 80.00 38.12 172.44 131.67 88.98 43.06 206.95 -46.96%
EPS -3.13 -2.01 2.94 3.32 2.54 0.75 26.99 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 8.00 -
NAPS 1.5607 1.5648 1.6178 1.6144 1.5935 1.5743 1.5722 -0.48%
Adjusted Per Share Value based on latest NOSH - 675,512
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 33.45 15.91 71.97 55.03 37.16 18.10 86.49 -46.94%
EPS -1.31 -0.84 1.23 1.39 1.06 0.32 11.28 -
DPS 0.00 0.00 0.83 0.00 0.00 0.00 3.34 -
NAPS 0.6526 0.6529 0.6752 0.6747 0.6656 0.6618 0.657 -0.44%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.36 1.47 1.09 1.02 1.59 1.91 2.30 -
P/RPS 1.70 3.86 0.63 0.77 1.79 4.44 1.11 32.90%
P/EPS -43.45 -73.13 36.97 30.72 62.60 254.67 8.52 -
EY -2.30 -1.37 2.71 3.25 1.60 0.39 11.73 -
DY 0.00 0.00 1.83 0.00 0.00 0.00 3.48 -
P/NAPS 0.87 0.94 0.67 0.63 1.00 1.21 1.46 -29.20%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 02/05/12 21/02/12 01/11/11 28/07/11 27/04/11 24/02/11 -
Price 1.25 1.46 1.47 1.26 1.40 1.97 1.80 -
P/RPS 1.56 3.83 0.85 0.96 1.57 4.58 0.87 47.64%
P/EPS -39.94 -72.64 49.85 37.95 55.12 262.67 6.67 -
EY -2.50 -1.38 2.01 2.63 1.81 0.38 14.99 -
DY 0.00 0.00 1.36 0.00 0.00 0.00 4.44 -
P/NAPS 0.80 0.93 0.91 0.78 0.88 1.25 1.14 -21.04%

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