[UNISEM] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 65.91%
YoY- -114.19%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,269,632 616,138 685,646 493,072 444,064 229,220 221,606 33.73%
PBT 104,418 59,738 99,570 2,298 40,510 -26,492 10,260 47.15%
Tax -10,080 464 -24,634 -9,432 8,792 2,000 -4,436 14.64%
NP 94,338 60,202 74,936 -7,134 49,302 -24,492 5,824 58.99%
-
NP to SH 94,816 61,536 76,656 -6,994 49,302 -24,492 5,824 59.13%
-
Tax Rate 9.65% -0.78% 24.74% 410.44% -21.70% - 43.24% -
Total Cost 1,175,294 555,936 610,710 500,206 394,762 253,712 215,782 32.61%
-
Net Worth 864,559 781,262 644,651 501,863 557,530 588,166 615,923 5.80%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 864,559 781,262 644,651 501,863 557,530 588,166 615,923 5.80%
NOSH 471,252 471,179 446,713 437,124 145,262 143,395 143,448 21.90%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.43% 9.77% 10.93% -1.45% 11.10% -10.68% 2.63% -
ROE 10.97% 7.88% 11.89% -1.39% 8.84% -4.16% 0.95% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 269.42 130.77 153.49 112.80 305.70 159.85 154.48 9.70%
EPS 20.12 13.06 17.16 -1.60 33.94 -17.08 4.06 30.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8346 1.6581 1.4431 1.1481 3.8381 4.1017 4.2937 -13.20%
Adjusted Per Share Value based on latest NOSH - 453,333
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 78.71 38.20 42.51 30.57 27.53 14.21 13.74 33.72%
EPS 5.88 3.81 4.75 -0.43 3.06 -1.52 0.36 59.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.536 0.4843 0.3996 0.3111 0.3456 0.3646 0.3818 5.81%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.34 1.63 1.58 1.80 3.95 3.25 5.15 -
P/RPS 0.50 1.25 1.03 1.60 1.29 2.03 3.33 -27.07%
P/EPS 6.66 12.48 9.21 -112.50 11.64 -19.03 126.85 -38.78%
EY 15.01 8.01 10.86 -0.89 8.59 -5.26 0.79 63.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.98 1.09 1.57 1.03 0.79 1.20 -7.94%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/07/08 02/08/07 03/08/06 25/07/05 23/07/04 21/07/03 10/07/02 -
Price 1.45 1.54 1.44 1.78 3.60 3.85 5.70 -
P/RPS 0.54 1.18 0.94 1.58 1.18 2.41 3.69 -27.38%
P/EPS 7.21 11.79 8.39 -111.25 10.61 -22.54 140.39 -39.00%
EY 13.88 8.48 11.92 -0.90 9.43 -4.44 0.71 64.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 1.00 1.55 0.94 0.94 1.33 -8.30%

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