[SEEHUP] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 103.97%
YoY- 100.63%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 82,686 82,764 84,134 86,713 88,010 89,724 94,181 -8.30%
PBT 2,012 2,296 334 400 6 1,192 -2,787 -
Tax -1,230 -1,820 -252 -692 -634 -584 -587 63.67%
NP 782 476 82 -292 -628 608 -3,374 -
-
NP to SH 204 -32 276 13 -336 848 -2,116 -
-
Tax Rate 61.13% 79.27% 75.45% 173.00% 10,566.67% 48.99% - -
Total Cost 81,904 82,288 84,052 87,005 88,638 89,116 97,555 -10.99%
-
Net Worth 58,588 45,876 54,949 61,423 58,560 59,393 63,213 -4.93%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 58,588 45,876 54,949 61,423 58,560 59,393 63,213 -4.93%
NOSH 50,999 40,000 47,903 49,998 48,000 48,181 51,464 -0.60%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.95% 0.58% 0.10% -0.34% -0.71% 0.68% -3.58% -
ROE 0.35% -0.07% 0.50% 0.02% -0.57% 1.43% -3.35% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 162.13 206.91 175.63 173.43 183.35 186.22 183.00 -7.74%
EPS 0.40 -0.08 0.53 0.03 -0.70 1.76 -4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1488 1.1469 1.1471 1.2285 1.22 1.2327 1.2283 -4.35%
Adjusted Per Share Value based on latest NOSH - 48,108
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 102.29 102.39 104.08 107.27 108.88 111.00 116.51 -8.30%
EPS 0.25 -0.04 0.34 0.02 -0.42 1.05 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7248 0.5675 0.6798 0.7599 0.7245 0.7348 0.782 -4.93%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.90 0.92 0.71 0.79 0.66 0.58 0.58 -
P/RPS 0.56 0.44 0.40 0.46 0.36 0.31 0.32 45.17%
P/EPS 225.00 -1,150.00 123.23 2,962.50 -94.29 32.95 -14.11 -
EY 0.44 -0.09 0.81 0.03 -1.06 3.03 -7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.62 0.64 0.54 0.47 0.47 40.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.735 0.84 0.79 0.73 0.80 0.63 0.60 -
P/RPS 0.45 0.41 0.45 0.42 0.44 0.34 0.33 22.94%
P/EPS 183.75 -1,050.00 137.11 2,737.50 -114.29 35.80 -14.59 -
EY 0.54 -0.10 0.73 0.04 -0.88 2.79 -6.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.69 0.59 0.66 0.51 0.49 19.46%

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