[UNISEM] YoY Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
20-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -18.89%
YoY- -106.84%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 493,900 281,604 222,604 187,907 403,880 310,296 209,118 -0.90%
PBT 33,633 -4,008 -8,480 -1,050 167,205 156,957 102,429 1.19%
Tax 644 701 1,832 1,050 -20,393 1 -2,921 -
NP 34,277 -3,307 -6,648 0 146,812 156,958 99,508 1.13%
-
NP to SH 34,277 -3,307 -6,648 -10,046 146,812 156,958 99,508 1.13%
-
Tax Rate -1.91% - - - 12.20% -0.00% 2.85% -
Total Cost 459,623 284,911 229,252 187,907 257,068 153,338 109,610 -1.51%
-
Net Worth 548,432 564,222 580,444 609,705 634,424 523,384 333,505 -0.52%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 19,124 14,316 14,324 - - - - -100.00%
Div Payout % 55.79% 0.00% 0.00% - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 548,432 564,222 580,444 609,705 634,424 523,384 333,505 -0.52%
NOSH 147,111 143,160 143,241 142,901 142,997 143,001 120,835 -0.20%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 6.94% -1.17% -2.99% 0.00% 36.35% 50.58% 47.58% -
ROE 6.25% -0.59% -1.15% -1.65% 23.14% 29.99% 29.84% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 335.73 196.71 155.40 131.49 282.44 216.99 173.06 -0.70%
EPS 23.30 -2.31 -4.64 -7.03 102.67 109.76 82.35 1.35%
DPS 13.00 10.00 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.728 3.9412 4.0522 4.2666 4.4366 3.66 2.76 -0.31%
Adjusted Per Share Value based on latest NOSH - 140,089
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 30.62 17.46 13.80 11.65 25.04 19.24 12.96 -0.90%
EPS 2.12 -0.21 -0.41 -0.62 9.10 9.73 6.17 1.14%
DPS 1.19 0.89 0.89 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.34 0.3498 0.3598 0.378 0.3933 0.3245 0.2068 -0.52%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 3.50 5.55 3.33 4.75 4.00 0.00 0.00 -
P/RPS 1.04 2.82 2.14 3.61 1.42 0.00 0.00 -100.00%
P/EPS 15.02 -240.26 -71.75 -67.57 3.90 0.00 0.00 -100.00%
EY 6.66 -0.42 -1.39 -1.48 25.67 0.00 0.00 -100.00%
DY 3.71 1.80 3.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.94 1.41 0.82 1.11 0.90 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 17/02/05 27/02/04 25/02/03 20/02/02 17/01/01 21/02/00 - -
Price 6.90 5.45 2.70 4.53 4.10 21.62 0.00 -
P/RPS 2.06 2.77 1.74 3.45 1.45 9.96 0.00 -100.00%
P/EPS 29.61 -235.93 -58.18 -64.44 3.99 19.70 0.00 -100.00%
EY 3.38 -0.42 -1.72 -1.55 25.04 5.08 0.00 -100.00%
DY 1.88 1.83 3.70 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.85 1.38 0.67 1.06 0.92 5.91 0.00 -100.00%

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