[SEEHUP] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 16.39%
YoY- 73.29%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 88,010 89,724 94,181 96,972 94,826 101,876 131,655 -23.52%
PBT 6 1,192 -2,787 -3,190 -3,792 -3,000 -13,349 -
Tax -634 -584 -587 -514 -464 -880 -682 -4.74%
NP -628 608 -3,374 -3,705 -4,256 -3,880 -14,031 -87.37%
-
NP to SH -336 848 -2,116 -2,125 -2,542 -2,068 -11,033 -90.22%
-
Tax Rate 10,566.67% 48.99% - - - - - -
Total Cost 88,638 89,116 97,555 100,677 99,082 105,756 145,686 -28.17%
-
Net Worth 58,560 59,393 63,213 43,808 39,438 40,284 46,508 16.58%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 58,560 59,393 63,213 43,808 39,438 40,284 46,508 16.58%
NOSH 48,000 48,181 51,464 51,464 41,266 41,360 41,264 10.59%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.71% 0.68% -3.58% -3.82% -4.49% -3.81% -10.66% -
ROE -0.57% 1.43% -3.35% -4.85% -6.45% -5.13% -23.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 183.35 186.22 183.00 228.62 229.79 246.32 319.05 -30.85%
EPS -0.70 1.76 -4.82 -5.01 -6.16 -5.00 -26.74 -91.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.2327 1.2283 1.0328 0.9557 0.974 1.1271 5.41%
Adjusted Per Share Value based on latest NOSH - 51,464
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 112.57 114.76 120.46 124.03 121.29 130.31 168.40 -23.52%
EPS -0.43 1.08 -2.71 -2.72 -3.25 -2.65 -14.11 -90.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.749 0.7597 0.8085 0.5603 0.5044 0.5153 0.5949 16.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.66 0.58 0.58 0.65 0.92 0.78 0.81 -
P/RPS 0.36 0.31 0.32 0.28 0.40 0.32 0.25 27.49%
P/EPS -94.29 32.95 -14.11 -12.97 -14.94 -15.60 -3.03 887.28%
EY -1.06 3.03 -7.09 -7.71 -6.70 -6.41 -33.01 -89.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.47 0.63 0.96 0.80 0.72 -17.43%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 -
Price 0.80 0.63 0.60 0.585 0.96 0.98 0.78 -
P/RPS 0.44 0.34 0.33 0.26 0.42 0.40 0.24 49.73%
P/EPS -114.29 35.80 -14.59 -11.68 -15.58 -19.60 -2.92 1050.22%
EY -0.88 2.79 -6.85 -8.57 -6.42 -5.10 -34.28 -91.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.51 0.49 0.57 1.00 1.01 0.69 -2.91%

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