[UNISEM] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 13.19%
YoY- -9.93%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 180,682 267,366 331,199 324,135 310,681 359,891 304,524 -29.36%
PBT -26,418 -53,381 25,165 28,903 23,305 54,940 32,930 -
Tax 2,992 204 -820 -3,858 -1,182 3,659 -2,016 -
NP -23,426 -53,177 24,345 25,045 22,123 58,599 30,914 -
-
NP to SH -23,090 -52,154 24,583 25,171 22,237 57,216 31,110 -
-
Tax Rate - - 3.26% 13.35% 5.07% -6.66% 6.12% -
Total Cost 204,108 320,543 306,854 299,090 288,558 301,292 273,610 -17.73%
-
Net Worth 835,481 836,444 892,537 864,769 825,595 814,880 786,658 4.09%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 11,788 - - - 23,565 23,568 -
Div Payout % - 0.00% - - - 41.19% 75.76% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 835,481 836,444 892,537 864,769 825,595 814,880 786,658 4.09%
NOSH 471,224 471,555 471,842 471,367 471,122 471,301 471,363 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -12.97% -19.89% 7.35% 7.73% 7.12% 16.28% 10.15% -
ROE -2.76% -6.24% 2.75% 2.91% 2.69% 7.02% 3.95% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 38.34 56.70 70.19 68.76 65.94 76.36 64.60 -29.35%
EPS -4.90 -11.06 5.21 5.34 4.72 12.14 6.60 -
DPS 0.00 2.50 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.773 1.7738 1.8916 1.8346 1.7524 1.729 1.6689 4.11%
Adjusted Per Share Value based on latest NOSH - 471,367
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.20 16.57 20.53 20.09 19.26 22.31 18.88 -29.37%
EPS -1.43 -3.23 1.52 1.56 1.38 3.55 1.93 -
DPS 0.00 0.73 0.00 0.00 0.00 1.46 1.46 -
NAPS 0.5179 0.5185 0.5533 0.5361 0.5118 0.5052 0.4877 4.08%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.56 0.70 1.37 1.34 1.25 1.65 1.60 -
P/RPS 1.46 1.23 1.95 1.95 1.90 2.16 2.48 -29.73%
P/EPS -11.43 -6.33 26.30 25.09 26.48 13.59 24.24 -
EY -8.75 -15.80 3.80 3.99 3.78 7.36 4.13 -
DY 0.00 3.57 0.00 0.00 0.00 3.03 3.13 -
P/NAPS 0.32 0.39 0.72 0.73 0.71 0.95 0.96 -51.89%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 26/02/09 19/11/08 28/07/08 08/05/08 20/02/08 01/11/07 -
Price 1.10 0.60 0.80 1.45 1.45 1.51 1.84 -
P/RPS 2.87 1.06 1.14 2.11 2.20 1.98 2.85 0.46%
P/EPS -22.45 -5.42 15.36 27.15 30.72 12.44 27.88 -
EY -4.45 -18.43 6.51 3.68 3.26 8.04 3.59 -
DY 0.00 4.17 0.00 0.00 0.00 3.31 2.72 -
P/NAPS 0.62 0.34 0.42 0.79 0.83 0.87 1.10 -31.74%

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