[SEEHUP] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -52.36%
YoY- 5.46%
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 31,400 13,544 95,564 72,871 47,344 22,849 96,758 -52.67%
PBT -3,881 -3,568 -7,371 -3,400 -2,406 -1,231 -4,367 -7.54%
Tax -440 -153 -476 -473 -189 -82 -444 -0.59%
NP -4,321 -3,721 -7,847 -3,873 -2,595 -1,313 -4,811 -6.89%
-
NP to SH -3,228 -2,912 -6,618 -2,910 -1,910 -1,041 -3,561 -6.31%
-
Tax Rate - - - - - - - -
Total Cost 35,721 17,265 103,411 76,744 49,939 24,162 101,569 -50.08%
-
Net Worth 72,111 72,431 75,343 79,059 80,080 80,949 82,991 -8.91%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - 1,447 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 72,111 72,431 75,343 79,059 80,080 80,949 82,991 -8.91%
NOSH 80,426 80,426 80,426 80,426 80,426 80,426 80,426 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -13.76% -27.47% -8.21% -5.31% -5.48% -5.75% -4.97% -
ROE -4.48% -4.02% -8.78% -3.68% -2.39% -1.29% -4.29% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 39.22 16.92 118.82 90.61 58.87 28.41 120.31 -52.53%
EPS -4.03 -3.64 -8.23 -3.62 -2.37 -1.29 -4.43 -6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.9008 0.9048 0.9368 0.983 0.9957 1.0065 1.0319 -8.63%
Adjusted Per Share Value based on latest NOSH - 80,426
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 38.85 16.76 118.22 90.15 58.57 28.27 119.70 -52.67%
EPS -3.99 -3.60 -8.19 -3.60 -2.36 -1.29 -4.41 -6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
NAPS 0.8921 0.8961 0.9321 0.9781 0.9907 1.0014 1.0267 -8.91%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.70 0.82 0.84 1.00 0.86 0.85 0.91 -
P/RPS 1.78 4.85 0.71 1.10 1.46 2.99 0.76 76.08%
P/EPS -17.36 -22.54 -10.21 -27.64 -36.21 -65.67 -20.55 -10.60%
EY -5.76 -4.44 -9.80 -3.62 -2.76 -1.52 -4.87 11.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
P/NAPS 0.78 0.91 0.90 1.02 0.86 0.84 0.88 -7.70%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 30/06/20 26/02/20 28/11/19 29/08/19 31/05/19 -
Price 0.90 0.71 0.82 0.84 0.90 0.88 0.88 -
P/RPS 2.29 4.20 0.69 0.93 1.53 3.10 0.73 113.84%
P/EPS -22.32 -19.52 -9.97 -23.22 -37.90 -67.99 -19.88 8.00%
EY -4.48 -5.12 -10.03 -4.31 -2.64 -1.47 -5.03 -7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.05 -
P/NAPS 1.00 0.78 0.88 0.85 0.90 0.87 0.85 11.41%

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