[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -168.15%
YoY- -366.0%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,091,948 822,508 539,556 256,611 1,160,863 887,683 599,494 48.87%
PBT -35,432 -15,396 -24,482 -16,240 14,381 19,514 17,306 -
Tax 2,140 2,278 3,034 2,554 5,326 2,715 33 1493.83%
NP -33,292 -13,118 -21,448 -13,686 19,707 22,229 17,339 -
-
NP to SH -32,306 -12,805 -21,111 -13,529 19,851 22,382 17,113 -
-
Tax Rate - - - - -37.03% -13.91% -0.19% -
Total Cost 1,125,240 835,626 561,004 270,297 1,141,156 865,454 582,155 54.85%
-
Net Worth 1,028,261 1,042,933 1,052,649 1,053,242 1,089,116 1,088,358 1,073,604 -2.82%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 13,488 - - - 13,464 - - -
Div Payout % 0.00% - - - 67.83% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,028,261 1,042,933 1,052,649 1,053,242 1,089,116 1,088,358 1,073,604 -2.82%
NOSH 674,446 673,947 674,472 673,084 673,208 674,156 673,740 0.06%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -3.05% -1.59% -3.98% -5.33% 1.70% 2.50% 2.89% -
ROE -3.14% -1.23% -2.01% -1.28% 1.82% 2.06% 1.59% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 161.90 122.04 80.00 38.12 172.44 131.67 88.98 48.76%
EPS -4.79 -1.90 -3.13 -2.01 2.94 3.32 2.54 -
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.5246 1.5475 1.5607 1.5648 1.6178 1.6144 1.5935 -2.89%
Adjusted Per Share Value based on latest NOSH - 673,084
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 67.69 50.99 33.45 15.91 71.97 55.03 37.16 48.88%
EPS -2.00 -0.79 -1.31 -0.84 1.23 1.39 1.06 -
DPS 0.84 0.00 0.00 0.00 0.83 0.00 0.00 -
NAPS 0.6375 0.6465 0.6526 0.6529 0.6752 0.6747 0.6656 -2.82%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.86 1.00 1.36 1.47 1.09 1.02 1.59 -
P/RPS 0.53 0.82 1.70 3.86 0.63 0.77 1.79 -55.41%
P/EPS -17.95 -52.63 -43.45 -73.13 36.97 30.72 62.60 -
EY -5.57 -1.90 -2.30 -1.37 2.71 3.25 1.60 -
DY 2.33 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 0.56 0.65 0.87 0.94 0.67 0.63 1.00 -31.94%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 08/11/12 09/08/12 02/05/12 21/02/12 01/11/11 28/07/11 -
Price 0.99 0.95 1.25 1.46 1.47 1.26 1.40 -
P/RPS 0.61 0.78 1.56 3.83 0.85 0.96 1.57 -46.60%
P/EPS -20.67 -50.00 -39.94 -72.64 49.85 37.95 55.12 -
EY -4.84 -2.00 -2.50 -1.38 2.01 2.63 1.81 -
DY 2.02 0.00 0.00 0.00 1.36 0.00 0.00 -
P/NAPS 0.65 0.61 0.80 0.93 0.91 0.78 0.88 -18.21%

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