[UNISEM] YoY 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- 237.13%
YoY- 478.25%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
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 161,097 172,782 132,228 121,430 60,592 64,745 38,077 27.16%
PBT 22,458 21,044 5,032 11,948 -5,526 5,667 -4,642 -
Tax 5,141 -5,433 -3,430 7,063 500 -1,422 4,642 1.71%
NP 27,599 15,611 1,602 19,011 -5,026 4,245 0 -
-
NP to SH 27,945 16,118 1,632 19,011 -5,026 4,245 -7,402 -
-
Tax Rate -22.89% 25.82% 68.16% -59.11% - 25.09% - -
Total Cost 133,498 157,171 130,626 102,419 65,618 60,500 38,077 23.24%
-
Net Worth 781,376 644,318 520,471 557,418 587,326 615,768 636,399 3.47%
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 781,376 644,318 520,471 557,418 587,326 615,768 636,399 3.47%
NOSH 471,247 446,482 453,333 145,233 143,190 143,412 143,075 21.96%
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 17.13% 9.04% 1.21% 15.66% -8.29% 6.56% 0.00% -
ROE 3.58% 2.50% 0.31% 3.41% -0.86% 0.69% -1.16% -
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 34.19 38.70 29.17 83.61 42.32 45.15 26.61 4.26%
EPS 5.93 3.61 0.36 13.09 -3.51 2.96 -5.18 -
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 9.99 10.71 8.20 7.53 3.76 4.01 2.36 27.17%
EPS 1.73 1.00 0.10 1.18 -0.31 0.26 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4844 0.3994 0.3227 0.3456 0.3641 0.3817 0.3945 3.47%
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 4.77 4.08 6.17 4.72 7.68 11.41 14.28 -16.69%
P/EPS 27.49 43.77 500.00 30.18 -92.59 173.99 -73.45 -
EY 3.64 2.28 0.20 3.31 -1.08 0.57 -1.36 -
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 4.50 3.72 6.10 4.31 9.10 12.63 13.79 -17.01%
P/EPS 25.97 39.89 494.44 27.50 -109.69 192.57 -70.94 -
EY 3.85 2.51 0.20 3.64 -0.91 0.52 -1.41 -
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