[SEEHUP] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -288.72%
YoY- -109.15%
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 45,508 20,469 87,870 66,568 43,889 21,036 81,891 -32.38%
PBT 247 -506 88 -278 107 -14 11,756 -92.36%
Tax -24 -25 -409 -340 -204 -132 -420 -85.13%
NP 223 -531 -321 -618 -97 -146 11,336 -92.69%
-
NP to SH -115 -630 -857 -1,034 -266 -238 11,072 -
-
Tax Rate 9.72% - 464.77% - 190.65% - 3.57% -
Total Cost 45,285 21,000 88,191 67,186 43,986 21,182 70,555 -25.57%
-
Net Worth 66,203 65,842 65,949 67,544 68,315 68,062 68,582 -2.32%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 1,402 - - - 2,337 -
Div Payout % - - 0.00% - - - 21.12% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 66,203 65,842 65,949 67,544 68,315 68,062 68,582 -2.32%
NOSH 52,322 52,066 52,258 52,258 52,258 51,739 51,952 0.47%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.49% -2.59% -0.37% -0.93% -0.22% -0.69% 13.84% -
ROE -0.17% -0.96% -1.30% -1.53% -0.39% -0.35% 16.14% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 87.59 39.31 169.13 128.13 84.47 40.66 157.63 -32.38%
EPS -0.22 -1.21 -1.76 -1.99 -0.51 -0.46 21.31 -
DPS 0.00 0.00 2.70 0.00 0.00 0.00 4.50 -
NAPS 1.2742 1.2646 1.2694 1.3001 1.3148 1.3155 1.3201 -2.32%
Adjusted Per Share Value based on latest NOSH - 52,258
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 56.30 25.32 108.71 82.35 54.30 26.02 101.31 -32.38%
EPS -0.14 -0.78 -1.06 -1.28 -0.33 -0.29 13.70 -
DPS 0.00 0.00 1.74 0.00 0.00 0.00 2.89 -
NAPS 0.819 0.8146 0.8159 0.8356 0.8451 0.842 0.8484 -2.32%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.01 1.04 1.05 1.03 1.00 1.12 1.12 -
P/RPS 1.15 2.65 0.62 0.80 1.18 2.75 0.71 37.87%
P/EPS -456.32 -85.95 -63.65 -51.75 -195.33 -243.48 5.26 -
EY -0.22 -1.16 -1.57 -1.93 -0.51 -0.41 19.03 -
DY 0.00 0.00 2.57 0.00 0.00 0.00 4.02 -
P/NAPS 0.79 0.82 0.83 0.79 0.76 0.85 0.85 -4.75%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 30/08/17 31/05/17 27/02/17 29/11/16 30/08/16 30/05/16 -
Price 0.99 1.04 1.04 1.05 1.04 1.04 1.02 -
P/RPS 1.13 2.65 0.61 0.82 1.23 2.56 0.65 44.53%
P/EPS -447.28 -85.95 -63.05 -52.76 -203.15 -226.09 4.79 -
EY -0.22 -1.16 -1.59 -1.90 -0.49 -0.44 20.89 -
DY 0.00 0.00 2.60 0.00 0.00 0.00 4.41 -
P/NAPS 0.78 0.82 0.82 0.81 0.79 0.79 0.77 0.86%

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