[UNISEM] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 270.52%
YoY- 178.1%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 146,972 170,041 114,308 100,602 54,018 46,058 71,450 12.76%
PBT 7,410 28,741 -3,883 8,306 -7,720 -537 11,827 -7.49%
Tax -4,909 -6,884 -1,286 -2,667 500 537 -2,805 9.77%
NP 2,501 21,857 -5,169 5,639 -7,220 0 9,022 -19.24%
-
NP to SH 2,822 22,210 -5,129 5,639 -7,220 -1,332 9,022 -17.60%
-
Tax Rate 66.25% 23.95% - 32.11% - - 23.72% -
Total Cost 144,471 148,184 119,477 94,963 61,238 46,058 62,428 15.00%
-
Net Worth 669,660 655,396 532,345 578,575 592,598 609,970 646,066 0.59%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 669,660 655,396 532,345 578,575 592,598 609,970 646,066 0.59%
NOSH 470,333 446,881 446,000 144,589 143,253 143,225 142,979 21.94%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.70% 12.85% -4.52% 5.61% -13.37% 0.00% 12.63% -
ROE 0.42% 3.39% -0.96% 0.97% -1.22% -0.22% 1.40% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 31.25 38.05 25.63 69.58 37.71 32.16 49.97 -7.52%
EPS 0.60 4.97 -1.15 3.90 -5.04 -0.93 6.31 -32.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4238 1.4666 1.1936 4.0015 4.1367 4.2588 4.5186 -17.50%
Adjusted Per Share Value based on latest NOSH - 144,589
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 9.11 10.54 7.09 6.24 3.35 2.86 4.43 12.76%
EPS 0.17 1.38 -0.32 0.35 -0.45 -0.08 0.56 -18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4151 0.4063 0.33 0.3587 0.3674 0.3781 0.4005 0.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.00 1.67 1.75 5.45 2.28 6.25 3.60 -
P/RPS 6.40 4.39 6.83 7.83 6.05 19.44 7.20 -1.94%
P/EPS 333.33 33.60 -152.17 139.74 -45.24 -672.04 57.05 34.18%
EY 0.30 2.98 -0.66 0.72 -2.21 -0.15 1.75 -25.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.14 1.47 1.36 0.55 1.47 0.80 9.77%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 15/05/07 10/05/06 28/04/05 29/04/04 28/04/03 26/04/02 02/05/01 -
Price 1.86 1.94 1.78 4.95 2.60 7.00 3.83 -
P/RPS 5.95 5.10 6.95 7.11 6.90 21.77 7.66 -4.12%
P/EPS 310.00 39.03 -154.78 126.92 -51.59 -752.69 60.70 31.21%
EY 0.32 2.56 -0.65 0.79 -1.94 -0.13 1.65 -23.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.32 1.49 1.24 0.63 1.64 0.85 7.47%

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