[UNISEM] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
01-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -56.19%
YoY- -89.78%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 282,945 256,611 273,180 288,191 307,517 291,975 335,630 -10.76%
PBT -8,242 -16,240 -5,134 2,209 11,818 5,488 38,773 -
Tax 480 2,554 2,612 2,681 83 -50 2,902 -69.90%
NP -7,762 -13,686 -2,522 4,890 11,901 5,438 41,675 -
-
NP to SH -7,582 -13,529 -2,531 5,269 12,027 5,086 40,730 -
-
Tax Rate - - - -121.37% -0.70% 0.91% -7.48% -
Total Cost 290,707 270,297 275,702 283,301 295,616 286,537 293,955 -0.73%
-
Net Worth 1,056,538 1,053,242 1,100,747 1,090,547 1,076,686 1,067,585 1,060,193 -0.23%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 13,625 - - - 33,716 -
Div Payout % - - 0.00% - - - 82.78% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,056,538 1,053,242 1,100,747 1,090,547 1,076,686 1,067,585 1,060,193 -0.23%
NOSH 676,964 673,084 681,282 675,512 675,674 678,133 674,337 0.25%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -2.74% -5.33% -0.92% 1.70% 3.87% 1.86% 12.42% -
ROE -0.72% -1.28% -0.23% 0.48% 1.12% 0.48% 3.84% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 41.80 38.12 40.10 42.66 45.51 43.06 49.77 -10.99%
EPS -1.12 -2.01 -0.38 0.78 1.78 0.75 6.04 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.00 -
NAPS 1.5607 1.5648 1.6157 1.6144 1.5935 1.5743 1.5722 -0.48%
Adjusted Per Share Value based on latest NOSH - 675,512
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.54 15.91 16.94 17.87 19.06 18.10 20.81 -10.78%
EPS -0.47 -0.84 -0.16 0.33 0.75 0.32 2.52 -
DPS 0.00 0.00 0.84 0.00 0.00 0.00 2.09 -
NAPS 0.655 0.6529 0.6824 0.6761 0.6675 0.6618 0.6572 -0.22%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.36 1.47 1.09 1.02 1.59 1.91 2.30 -
P/RPS 3.25 3.86 2.72 2.39 3.49 4.44 4.62 -20.91%
P/EPS -121.43 -73.13 -293.40 130.77 89.33 254.67 38.08 -
EY -0.82 -1.37 -0.34 0.76 1.12 0.39 2.63 -
DY 0.00 0.00 1.83 0.00 0.00 0.00 2.17 -
P/NAPS 0.87 0.94 0.67 0.63 1.00 1.21 1.46 -29.20%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 02/05/12 21/02/12 01/11/11 28/07/11 27/04/11 24/02/11 -
Price 1.25 1.46 1.47 1.26 1.40 1.97 1.80 -
P/RPS 2.99 3.83 3.67 2.95 3.08 4.58 3.62 -11.97%
P/EPS -111.61 -72.64 -395.69 161.54 78.65 262.67 29.80 -
EY -0.90 -1.38 -0.25 0.62 1.27 0.38 3.36 -
DY 0.00 0.00 1.36 0.00 0.00 0.00 2.78 -
P/NAPS 0.80 0.93 0.91 0.78 0.88 1.25 1.14 -21.04%

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