[SEEHUP] QoQ Annualized Quarter Result on 30-Sep-2001 [#2]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 64.59%
YoY- -10.61%
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 79,860 65,811 63,692 60,168 58,720 53,477 53,657 30.45%
PBT 5,752 2,184 4,358 4,036 2,864 2,308 3,632 35.98%
Tax -2,740 -1,487 -1,540 -1,442 -1,288 -713 -1,116 82.29%
NP 3,012 697 2,818 2,594 1,576 1,595 2,516 12.78%
-
NP to SH 3,012 697 2,818 2,594 1,576 1,595 2,516 12.78%
-
Tax Rate 47.64% 68.09% 35.34% 35.73% 44.97% 30.89% 30.73% -
Total Cost 76,848 65,114 60,873 57,574 57,144 51,882 51,141 31.29%
-
Net Worth 47,204 45,953 47,352 47,234 46,255 46,023 49,617 -3.27%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 47,204 45,953 47,352 47,234 46,255 46,023 49,617 -3.27%
NOSH 40,483 40,057 40,037 24,990 24,936 25,023 25,026 37.92%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.77% 1.06% 4.43% 4.31% 2.68% 2.98% 4.69% -
ROE 6.38% 1.52% 5.95% 5.49% 3.41% 3.47% 5.07% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 197.26 164.29 159.08 240.76 235.48 213.70 214.40 -5.41%
EPS 7.44 1.74 7.04 10.38 6.32 3.99 10.05 -18.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.166 1.1472 1.1827 1.8901 1.8549 1.8392 1.9826 -29.87%
Adjusted Per Share Value based on latest NOSH - 25,013
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 98.80 81.42 78.79 74.43 72.64 66.16 66.38 30.45%
EPS 3.73 0.86 3.49 3.21 1.95 1.97 3.11 12.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.584 0.5685 0.5858 0.5843 0.5722 0.5694 0.6138 -3.27%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.38 1.52 1.49 2.16 1.99 2.28 2.54 -
P/RPS 0.70 0.93 0.94 0.90 0.85 1.07 1.18 -29.46%
P/EPS 18.55 87.36 21.16 20.81 31.49 35.77 25.27 -18.67%
EY 5.39 1.14 4.72 4.81 3.18 2.80 3.96 22.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.32 1.26 1.14 1.07 1.24 1.28 -5.29%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 29/05/02 27/02/02 29/11/01 27/08/01 30/05/01 27/02/01 -
Price 1.33 1.49 1.48 1.44 2.22 2.00 2.17 -
P/RPS 0.67 0.91 0.93 0.60 0.94 0.94 1.01 -23.99%
P/EPS 17.88 85.63 21.02 13.87 35.13 31.38 21.58 -11.81%
EY 5.59 1.17 4.76 7.21 2.85 3.19 4.63 13.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.30 1.25 0.76 1.20 1.09 1.09 3.04%

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