[SEEHUP] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 1134.78%
YoY- 215.09%
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 48,796 22,645 93,833 69,637 45,508 20,469 87,870 -32.41%
PBT -2,499 -1,274 1,884 2,236 247 -506 88 -
Tax -370 -251 -533 -715 -24 -25 -409 -6.45%
NP -2,869 -1,525 1,351 1,521 223 -531 -321 330.10%
-
NP to SH -2,479 -1,529 902 1,190 -115 -630 -857 102.88%
-
Tax Rate - - 28.29% 31.98% 9.72% - 464.77% -
Total Cost 51,665 24,170 92,482 68,116 45,285 21,000 88,191 -29.96%
-
Net Worth 85,517 86,466 119,094 91,081 66,203 65,842 65,949 18.89%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 2,143 1,425 - - 1,402 -
Div Payout % - - 237.66% 119.79% - - 0.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 85,517 86,466 119,094 91,081 66,203 65,842 65,949 18.89%
NOSH 80,426 80,426 80,426 57,363 52,322 52,066 52,258 33.26%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -5.88% -6.73% 1.44% 2.18% 0.49% -2.59% -0.37% -
ROE -2.90% -1.77% 0.76% 1.31% -0.17% -0.96% -1.30% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.67 28.16 118.18 131.90 87.59 39.31 169.13 -49.48%
EPS -3.08 -1.90 1.54 2.28 -0.22 -1.21 -1.76 45.17%
DPS 0.00 0.00 2.70 2.70 0.00 0.00 2.70 -
NAPS 1.0633 1.0751 1.50 1.7252 1.2742 1.2646 1.2694 -11.13%
Adjusted Per Share Value based on latest NOSH - 57,363
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.37 28.01 116.08 86.15 56.30 25.32 108.71 -32.41%
EPS -3.07 -1.89 1.12 1.47 -0.14 -0.78 -1.06 103.05%
DPS 0.00 0.00 2.65 1.76 0.00 0.00 1.74 -
NAPS 1.0579 1.0697 1.4733 1.1268 0.819 0.8146 0.8159 18.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.04 1.21 1.30 1.15 1.01 1.04 1.05 -
P/RPS 1.71 4.30 1.10 0.87 1.15 2.65 0.62 96.54%
P/EPS -33.74 -63.65 114.43 51.02 -456.32 -85.95 -63.65 -34.47%
EY -2.96 -1.57 0.87 1.96 -0.22 -1.16 -1.57 52.55%
DY 0.00 0.00 2.08 2.35 0.00 0.00 2.57 -
P/NAPS 0.98 1.13 0.87 0.67 0.79 0.82 0.83 11.70%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 28/11/17 30/08/17 31/05/17 -
Price 0.98 1.10 1.25 1.32 0.99 1.04 1.04 -
P/RPS 1.62 3.91 1.06 1.00 1.13 2.65 0.61 91.66%
P/EPS -31.79 -57.86 110.03 58.56 -447.28 -85.95 -63.05 -36.62%
EY -3.15 -1.73 0.91 1.71 -0.22 -1.16 -1.59 57.67%
DY 0.00 0.00 2.16 2.05 0.00 0.00 2.60 -
P/NAPS 0.92 1.02 0.83 0.77 0.78 0.82 0.82 7.96%

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