[UNISEM] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -93.73%
YoY- -93.64%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 154,586 132,228 114,308 120,710 151,158 121,430 100,602 33.12%
PBT 20,226 5,032 -3,883 -1,857 15,236 11,948 8,306 80.90%
Tax -6,480 -3,430 -1,286 2,425 -6,177 7,063 -2,667 80.63%
NP 13,746 1,602 -5,169 568 9,059 19,011 5,639 81.02%
-
NP to SH 13,732 1,632 -5,129 568 9,059 19,011 5,639 80.90%
-
Tax Rate 32.04% 68.16% - - 40.54% -59.11% 32.11% -
Total Cost 140,840 130,626 119,477 120,142 142,099 102,419 94,963 30.02%
-
Net Worth 529,106 520,471 532,345 542,949 567,418 557,418 578,575 -5.77%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 13,418 - - 7,282 11,726 - - -
Div Payout % 97.72% - - 1,282.05% 129.45% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 529,106 520,471 532,345 542,949 567,418 557,418 578,575 -5.77%
NOSH 447,296 453,333 446,000 145,641 146,585 145,233 144,589 112.16%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.89% 1.21% -4.52% 0.47% 5.99% 15.66% 5.61% -
ROE 2.60% 0.31% -0.96% 0.10% 1.60% 3.41% 0.97% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 34.56 29.17 25.63 82.88 103.12 83.61 69.58 -37.25%
EPS 3.07 0.36 -1.15 0.39 6.18 13.09 3.90 -14.73%
DPS 3.00 0.00 0.00 5.00 8.00 0.00 0.00 -
NAPS 1.1829 1.1481 1.1936 3.728 3.8709 3.8381 4.0015 -55.59%
Adjusted Per Share Value based on latest NOSH - 145,641
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.58 8.20 7.09 7.48 9.37 7.53 6.24 33.04%
EPS 0.85 0.10 -0.32 0.04 0.56 1.18 0.35 80.57%
DPS 0.83 0.00 0.00 0.45 0.73 0.00 0.00 -
NAPS 0.328 0.3227 0.33 0.3366 0.3518 0.3456 0.3587 -5.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.28 1.80 1.75 3.50 3.38 3.95 5.45 -
P/RPS 3.70 6.17 6.83 4.22 3.28 4.72 7.83 -39.30%
P/EPS 41.69 500.00 -152.17 897.44 54.69 30.18 139.74 -55.31%
EY 2.40 0.20 -0.66 0.11 1.83 3.31 0.72 122.98%
DY 2.34 0.00 0.00 1.43 2.37 0.00 0.00 -
P/NAPS 1.08 1.57 1.47 0.94 0.87 1.03 1.36 -14.23%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 19/10/05 25/07/05 28/04/05 17/02/05 29/10/04 23/07/04 29/04/04 -
Price 1.39 1.78 1.78 6.90 3.35 3.60 4.95 -
P/RPS 4.02 6.10 6.95 8.33 3.25 4.31 7.11 -31.60%
P/EPS 45.28 494.44 -154.78 1,769.23 54.21 27.50 126.92 -49.66%
EY 2.21 0.20 -0.65 0.06 1.84 3.64 0.79 98.41%
DY 2.16 0.00 0.00 0.72 2.39 0.00 0.00 -
P/NAPS 1.18 1.55 1.49 1.85 0.87 0.94 1.24 -3.24%

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