[SEB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2.22%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 25,408 69,036 69,310 72,004 72,124 -64.77%
PBT -1,048 12,164 10,889 12,034 12,432 -108.42%
Tax -4 -2,912 -2,641 -2,988 -3,152 -99.87%
NP -1,052 9,252 8,248 9,046 9,280 -111.33%
-
NP to SH -1,064 9,005 8,093 8,914 9,116 -111.67%
-
Tax Rate - 23.94% 24.25% 24.83% 25.35% -
Total Cost 26,460 59,784 61,062 62,958 62,844 -57.89%
-
Net Worth 37,481 3,046,597 0 0 0 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 37,481 3,046,597 0 0 0 -
NOSH 60,454 70,572 70,581 65,834 60,131 0.53%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.14% 13.40% 11.90% 12.56% 12.87% -
ROE -2.84% 0.30% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.03 97.82 98.20 109.37 119.94 -64.95%
EPS -1.76 12.76 11.47 13.54 15.16 -111.60%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 43.17 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 71,377
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.26 87.66 88.01 91.43 91.59 -64.77%
EPS -1.35 11.43 10.28 11.32 11.58 -111.65%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.476 38.687 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/05/10 - - - - -
Price 0.73 0.00 0.00 0.00 0.00 -
P/RPS 1.74 0.00 0.00 0.00 0.00 -
P/EPS -41.48 0.00 0.00 0.00 0.00 -
EY -2.41 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.00 0.00 0.00 0.00 -

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