[UNISEM] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -334.42%
YoY- -442.04%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 680,164 457,232 402,408 216,072 184,232 285,800 365,744 10.88%
PBT 114,964 -15,532 33,224 -30,880 -2,148 47,308 169,348 -6.24%
Tax -27,536 -5,144 -10,668 2,000 2,148 -11,220 -29,200 -0.97%
NP 87,428 -20,676 22,556 -28,880 0 36,088 140,148 -7.56%
-
NP to SH 88,840 -20,516 22,556 -28,880 -5,328 36,088 140,148 -7.31%
-
Tax Rate 23.95% - 32.11% - - 23.72% 17.24% -
Total Cost 592,736 477,908 379,852 244,952 184,232 249,712 225,596 17.45%
-
Net Worth 655,396 532,345 578,575 592,598 609,970 646,066 558,446 2.70%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 655,396 532,345 578,575 592,598 609,970 646,066 558,446 2.70%
NOSH 446,881 446,000 144,589 143,253 143,225 142,979 143,008 20.90%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.85% -4.52% 5.61% -13.37% 0.00% 12.63% 38.32% -
ROE 13.56% -3.85% 3.90% -4.87% -0.87% 5.59% 25.10% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 152.20 102.52 278.31 150.83 128.63 199.89 255.75 -8.28%
EPS 19.88 -4.60 15.60 -20.16 -3.72 25.24 98.00 -23.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4666 1.1936 4.0015 4.1367 4.2588 4.5186 3.905 -15.05%
Adjusted Per Share Value based on latest NOSH - 143,253
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 42.17 28.35 24.95 13.40 11.42 17.72 22.67 10.89%
EPS 5.51 -1.27 1.40 -1.79 -0.33 2.24 8.69 -7.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4063 0.33 0.3587 0.3674 0.3781 0.4005 0.3462 2.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.67 1.75 5.45 2.28 6.25 3.60 19.75 -
P/RPS 1.10 1.71 1.96 1.51 4.86 1.80 7.72 -27.71%
P/EPS 8.40 -38.04 34.94 -11.31 -168.01 14.26 20.15 -13.56%
EY 11.90 -2.63 2.86 -8.84 -0.60 7.01 4.96 15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.47 1.36 0.55 1.47 0.80 5.06 -21.98%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/05/06 28/04/05 29/04/04 28/04/03 26/04/02 02/05/01 18/04/00 -
Price 1.94 1.78 4.95 2.60 7.00 3.83 15.00 -
P/RPS 1.27 1.74 1.78 1.72 5.44 1.92 5.87 -22.51%
P/EPS 9.76 -38.70 31.73 -12.90 -188.17 15.17 15.31 -7.22%
EY 10.25 -2.58 3.15 -7.75 -0.53 6.59 6.53 7.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.49 1.24 0.63 1.64 0.85 3.84 -16.29%

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