[UNISEM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -72.45%
YoY- -83.34%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 719,479 435,960 180,682 1,233,381 966,015 634,816 310,681 74.94%
PBT 21,849 -3,667 -26,418 23,992 77,373 52,209 23,305 -4.20%
Tax 4,029 3,987 2,992 -5,656 -5,860 -5,040 -1,182 -
NP 25,878 320 -23,426 18,336 71,513 47,169 22,123 11.00%
-
NP to SH 26,723 895 -23,090 19,837 71,991 47,408 22,237 13.02%
-
Tax Rate -18.44% - - 23.57% 7.57% 9.65% 5.07% -
Total Cost 693,601 435,640 204,108 1,215,045 894,502 587,647 288,558 79.34%
-
Net Worth 856,361 850,626 835,481 835,792 891,802 864,559 825,595 2.46%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 11,779 - - - -
Div Payout % - - - 59.38% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 856,361 850,626 835,481 835,792 891,802 864,559 825,595 2.46%
NOSH 471,305 471,052 471,224 471,187 471,453 471,252 471,122 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.60% 0.07% -12.97% 1.49% 7.40% 7.43% 7.12% -
ROE 3.12% 0.11% -2.76% 2.37% 8.07% 5.48% 2.69% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 152.66 92.55 38.34 261.76 204.90 134.71 65.94 74.91%
EPS 5.67 0.19 -4.90 4.21 15.27 10.06 4.72 12.99%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.817 1.8058 1.773 1.7738 1.8916 1.8346 1.7524 2.44%
Adjusted Per Share Value based on latest NOSH - 471,555
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 44.60 27.03 11.20 76.46 59.89 39.35 19.26 74.94%
EPS 1.66 0.06 -1.43 1.23 4.46 2.94 1.38 13.09%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.5309 0.5273 0.5179 0.5181 0.5529 0.536 0.5118 2.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.57 1.29 0.56 0.70 1.37 1.34 1.25 -
P/RPS 1.03 1.39 1.46 0.27 0.67 0.99 1.90 -33.49%
P/EPS 27.69 678.95 -11.43 16.63 8.97 13.32 26.48 3.02%
EY 3.61 0.15 -8.75 6.01 11.15 7.51 3.78 -3.01%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.86 0.71 0.32 0.39 0.72 0.73 0.71 13.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 02/11/09 28/07/09 14/05/09 26/02/09 19/11/08 28/07/08 08/05/08 -
Price 1.53 1.66 1.10 0.60 0.80 1.45 1.45 -
P/RPS 1.00 1.79 2.87 0.23 0.39 1.08 2.20 -40.85%
P/EPS 26.98 873.68 -22.45 14.25 5.24 14.41 30.72 -8.28%
EY 3.71 0.11 -4.45 7.02 19.09 6.94 3.26 8.99%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.62 0.34 0.42 0.79 0.83 0.80%

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