[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -114.96%
YoY- -190.96%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 568,976 401,122 246,536 114,308 493,900 373,629 222,032 86.94%
PBT 39,855 21,375 1,149 -3,883 33,633 35,490 20,255 56.83%
Tax -17,875 -11,196 -4,716 -1,286 644 -1,782 4,396 -
NP 21,980 10,179 -3,567 -5,169 34,277 33,708 24,651 -7.34%
-
NP to SH 22,323 10,235 -3,497 -5,129 34,277 33,708 24,651 -6.38%
-
Tax Rate 44.85% 52.38% 410.44% - -1.91% 5.02% -21.70% -
Total Cost 546,996 390,943 250,103 119,477 459,623 339,921 197,381 96.93%
-
Net Worth 636,630 528,689 501,863 532,345 548,432 567,059 557,530 9.22%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 35,788 13,408 - - 19,124 11,719 - -
Div Payout % 160.32% 131.00% - - 55.79% 34.77% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 636,630 528,689 501,863 532,345 548,432 567,059 557,530 9.22%
NOSH 447,354 446,943 437,124 446,000 147,111 146,492 145,262 111.24%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.86% 2.54% -1.45% -4.52% 6.94% 9.02% 11.10% -
ROE 3.51% 1.94% -0.70% -0.96% 6.25% 5.94% 4.42% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 127.19 89.75 56.40 25.63 335.73 255.05 152.85 -11.50%
EPS 4.99 2.29 -0.80 -1.15 23.30 23.01 16.97 -55.68%
DPS 8.00 3.00 0.00 0.00 13.00 8.00 0.00 -
NAPS 1.4231 1.1829 1.1481 1.1936 3.728 3.8709 3.8381 -48.29%
Adjusted Per Share Value based on latest NOSH - 446,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 35.27 24.87 15.28 7.09 30.62 23.16 13.76 86.97%
EPS 1.38 0.63 -0.22 -0.32 2.12 2.09 1.53 -6.63%
DPS 2.22 0.83 0.00 0.00 1.19 0.73 0.00 -
NAPS 0.3947 0.3278 0.3111 0.33 0.34 0.3515 0.3456 9.23%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.39 1.28 1.80 1.75 3.50 3.38 3.95 -
P/RPS 1.09 1.43 3.19 6.83 1.04 1.33 2.58 -43.60%
P/EPS 27.86 55.90 -225.00 -152.17 15.02 14.69 23.28 12.68%
EY 3.59 1.79 -0.44 -0.66 6.66 6.81 4.30 -11.30%
DY 5.76 2.34 0.00 0.00 3.71 2.37 0.00 -
P/NAPS 0.98 1.08 1.57 1.47 0.94 0.87 1.03 -3.25%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 06/03/06 19/10/05 25/07/05 28/04/05 17/02/05 29/10/04 23/07/04 -
Price 1.67 1.39 1.78 1.78 6.90 3.35 3.60 -
P/RPS 1.31 1.55 3.16 6.95 2.06 1.31 2.36 -32.38%
P/EPS 33.47 60.70 -222.50 -154.78 29.61 14.56 21.21 35.43%
EY 2.99 1.65 -0.45 -0.65 3.38 6.87 4.71 -26.07%
DY 4.79 2.16 0.00 0.00 1.88 2.39 0.00 -
P/NAPS 1.17 1.18 1.55 1.49 1.85 0.87 0.94 15.66%

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