[UNISEM] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
24-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 118.58%
YoY- 301.3%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 616,138 685,646 493,072 444,064 229,220 221,606 219,054 18.80%
PBT 59,738 99,570 2,298 40,510 -26,492 10,260 14,370 26.79%
Tax 464 -24,634 -9,432 8,792 2,000 -4,436 -11,130 -
NP 60,202 74,936 -7,134 49,302 -24,492 5,824 3,240 62.71%
-
NP to SH 61,536 76,656 -6,994 49,302 -24,492 5,824 3,240 63.30%
-
Tax Rate -0.78% 24.74% 410.44% -21.70% - 43.24% 77.45% -
Total Cost 555,936 610,710 500,206 394,762 253,712 215,782 215,814 17.07%
-
Net Worth 781,262 644,651 501,863 557,530 588,166 615,923 634,035 3.53%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 781,262 644,651 501,863 557,530 588,166 615,923 634,035 3.53%
NOSH 471,179 446,713 437,124 145,262 143,395 143,448 142,543 22.03%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.77% 10.93% -1.45% 11.10% -10.68% 2.63% 1.48% -
ROE 7.88% 11.89% -1.39% 8.84% -4.16% 0.95% 0.51% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 130.77 153.49 112.80 305.70 159.85 154.48 153.67 -2.65%
EPS 13.06 17.16 -1.60 33.94 -17.08 4.06 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6581 1.4431 1.1481 3.8381 4.1017 4.2937 4.448 -15.15%
Adjusted Per Share Value based on latest NOSH - 145,233
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 38.20 42.51 30.57 27.53 14.21 13.74 13.58 18.80%
EPS 3.81 4.75 -0.43 3.06 -1.52 0.36 0.20 63.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4843 0.3996 0.3111 0.3456 0.3646 0.3818 0.3931 3.53%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.63 1.58 1.80 3.95 3.25 5.15 3.80 -
P/RPS 1.25 1.03 1.60 1.29 2.03 3.33 2.47 -10.72%
P/EPS 12.48 9.21 -112.50 11.64 -19.03 126.85 167.18 -35.09%
EY 8.01 10.86 -0.89 8.59 -5.26 0.79 0.60 53.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.09 1.57 1.03 0.79 1.20 0.85 2.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 02/08/07 03/08/06 25/07/05 23/07/04 21/07/03 10/07/02 24/07/01 -
Price 1.54 1.44 1.78 3.60 3.85 5.70 3.67 -
P/RPS 1.18 0.94 1.58 1.18 2.41 3.69 2.39 -11.09%
P/EPS 11.79 8.39 -111.25 10.61 -22.54 140.39 161.46 -35.33%
EY 8.48 11.92 -0.90 9.43 -4.44 0.71 0.62 54.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 1.55 0.94 0.94 1.33 0.83 1.91%

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