[UNISEM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.65%
YoY- -13.92%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 479,629 228,048 990,554 743,434 496,654 249,723 1,091,948 -42.30%
PBT 25,511 11,068 -94,791 -12,139 -11,604 -10,323 -35,432 -
Tax -6,164 -2,213 -14,498 -4,026 -3,448 40 2,140 -
NP 19,347 8,855 -109,289 -16,165 -15,052 -10,283 -33,292 -
-
NP to SH 20,107 9,266 -105,368 -14,587 -13,939 -9,744 -32,306 -
-
Tax Rate 24.16% 19.99% - - - - - -
Total Cost 460,282 219,193 1,099,843 759,599 511,706 260,006 1,125,240 -44.98%
-
Net Worth 945,096 959,876 960,379 1,042,632 1,022,866 1,022,179 1,028,261 -5.48%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 13,482 - - - 13,488 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 945,096 959,876 960,379 1,042,632 1,022,866 1,022,179 1,028,261 -5.48%
NOSH 674,731 676,350 674,139 675,324 673,381 671,999 674,446 0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.03% 3.88% -11.03% -2.17% -3.03% -4.12% -3.05% -
ROE 2.13% 0.97% -10.97% -1.40% -1.36% -0.95% -3.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 71.08 33.72 146.94 110.09 73.76 37.16 161.90 -42.32%
EPS 2.98 1.37 -15.63 -2.16 -2.07 -1.45 -4.79 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.4007 1.4192 1.4246 1.5439 1.519 1.5211 1.5246 -5.50%
Adjusted Per Share Value based on latest NOSH - 647,999
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.73 14.14 61.41 46.09 30.79 15.48 67.69 -42.30%
EPS 1.25 0.57 -6.53 -0.90 -0.86 -0.60 -2.00 -
DPS 0.00 0.00 0.84 0.00 0.00 0.00 0.84 -
NAPS 0.5859 0.5951 0.5954 0.6464 0.6341 0.6337 0.6375 -5.48%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.46 1.03 1.00 0.855 0.95 0.89 0.86 -
P/RPS 2.05 3.05 0.68 0.78 1.29 2.39 0.53 147.01%
P/EPS 48.99 75.18 -6.40 -39.58 -45.89 -61.38 -17.95 -
EY 2.04 1.33 -15.63 -2.53 -2.18 -1.63 -5.57 -
DY 0.00 0.00 2.00 0.00 0.00 0.00 2.33 -
P/NAPS 1.04 0.73 0.70 0.55 0.63 0.59 0.56 51.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 24/07/14 08/05/14 26/02/14 07/11/13 24/07/13 24/04/13 18/02/13 -
Price 1.69 1.27 1.07 0.875 1.01 0.88 0.99 -
P/RPS 2.38 3.77 0.73 0.79 1.37 2.37 0.61 148.45%
P/EPS 56.71 92.70 -6.85 -40.51 -48.79 -60.69 -20.67 -
EY 1.76 1.08 -14.61 -2.47 -2.05 -1.65 -4.84 -
DY 0.00 0.00 1.87 0.00 0.00 0.00 2.02 -
P/NAPS 1.21 0.89 0.75 0.57 0.66 0.58 0.65 51.49%

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