[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 69.84%
YoY- 27.98%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 990,554 743,434 496,654 249,723 1,091,948 822,508 539,556 49.76%
PBT -94,791 -12,139 -11,604 -10,323 -35,432 -15,396 -24,482 145.96%
Tax -14,498 -4,026 -3,448 40 2,140 2,278 3,034 -
NP -109,289 -16,165 -15,052 -10,283 -33,292 -13,118 -21,448 195.23%
-
NP to SH -105,368 -14,587 -13,939 -9,744 -32,306 -12,805 -21,111 191.20%
-
Tax Rate - - - - - - - -
Total Cost 1,099,843 759,599 511,706 260,006 1,125,240 835,626 561,004 56.45%
-
Net Worth 960,379 1,042,632 1,022,866 1,022,179 1,028,261 1,042,933 1,052,649 -5.91%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 13,482 - - - 13,488 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 960,379 1,042,632 1,022,866 1,022,179 1,028,261 1,042,933 1,052,649 -5.91%
NOSH 674,139 675,324 673,381 671,999 674,446 673,947 674,472 -0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -11.03% -2.17% -3.03% -4.12% -3.05% -1.59% -3.98% -
ROE -10.97% -1.40% -1.36% -0.95% -3.14% -1.23% -2.01% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 146.94 110.09 73.76 37.16 161.90 122.04 80.00 49.81%
EPS -15.63 -2.16 -2.07 -1.45 -4.79 -1.90 -3.13 191.29%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.4246 1.5439 1.519 1.5211 1.5246 1.5475 1.5607 -5.88%
Adjusted Per Share Value based on latest NOSH - 671,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.41 46.09 30.79 15.48 67.69 50.99 33.45 49.76%
EPS -6.53 -0.90 -0.86 -0.60 -2.00 -0.79 -1.31 190.95%
DPS 0.84 0.00 0.00 0.00 0.84 0.00 0.00 -
NAPS 0.5954 0.6464 0.6341 0.6337 0.6375 0.6465 0.6526 -5.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.00 0.855 0.95 0.89 0.86 1.00 1.36 -
P/RPS 0.68 0.78 1.29 2.39 0.53 0.82 1.70 -45.62%
P/EPS -6.40 -39.58 -45.89 -61.38 -17.95 -52.63 -43.45 -72.01%
EY -15.63 -2.53 -2.18 -1.63 -5.57 -1.90 -2.30 257.52%
DY 2.00 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 0.70 0.55 0.63 0.59 0.56 0.65 0.87 -13.45%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 07/11/13 24/07/13 24/04/13 18/02/13 08/11/12 09/08/12 -
Price 1.07 0.875 1.01 0.88 0.99 0.95 1.25 -
P/RPS 0.73 0.79 1.37 2.37 0.61 0.78 1.56 -39.64%
P/EPS -6.85 -40.51 -48.79 -60.69 -20.67 -50.00 -39.94 -69.03%
EY -14.61 -2.47 -2.05 -1.65 -4.84 -2.00 -2.50 223.40%
DY 1.87 0.00 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 0.75 0.57 0.66 0.58 0.65 0.61 0.80 -4.20%

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