[SEEHUP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -1612.31%
YoY- -144.84%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 69,078 47,193 23,216 81,478 64,178 42,177 20,341 125.42%
PBT 1,818 956 261 -959 61 190 -329 -
Tax -735 -428 -200 -512 -467 -340 -128 219.64%
NP 1,083 528 61 -1,471 -406 -150 -457 -
-
NP to SH 357 73 -110 -983 65 81 -300 -
-
Tax Rate 40.43% 44.77% 76.63% - 765.57% 178.95% - -
Total Cost 67,995 46,665 23,155 82,949 64,584 42,327 20,798 119.80%
-
Net Worth 48,985 49,238 49,275 48,689 54,201 47,960 46,988 2.80%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 1,084 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 48,985 49,238 49,275 48,689 54,201 47,960 46,988 2.80%
NOSH 40,112 40,555 40,740 40,163 40,625 40,499 40,000 0.18%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.57% 1.12% 0.26% -1.81% -0.63% -0.36% -2.25% -
ROE 0.73% 0.15% -0.22% -2.02% 0.12% 0.17% -0.64% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 172.21 116.37 56.98 202.87 157.98 104.14 50.85 125.01%
EPS 0.89 0.18 -0.27 -2.45 0.16 0.20 -0.75 -
DPS 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
NAPS 1.2212 1.2141 1.2095 1.2123 1.3342 1.1842 1.1747 2.61%
Adjusted Per Share Value based on latest NOSH - 40,191
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 88.36 60.36 29.69 104.22 82.09 53.95 26.02 125.42%
EPS 0.46 0.09 -0.14 -1.26 0.08 0.10 -0.38 -
DPS 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
NAPS 0.6266 0.6298 0.6303 0.6228 0.6933 0.6134 0.601 2.81%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.98 0.90 0.98 0.96 1.05 1.14 1.11 -
P/RPS 0.57 0.77 1.72 0.47 0.66 1.09 2.18 -59.01%
P/EPS 110.11 500.00 -362.96 -39.22 656.25 570.00 -148.00 -
EY 0.91 0.20 -0.28 -2.55 0.15 0.18 -0.68 -
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.81 0.79 0.79 0.96 0.94 -10.16%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 14/06/06 23/02/06 29/11/05 30/08/05 -
Price 0.93 0.89 0.99 0.98 0.98 1.01 1.04 -
P/RPS 0.54 0.76 1.74 0.48 0.62 0.97 2.05 -58.80%
P/EPS 104.49 494.44 -366.67 -40.04 612.50 505.00 -138.67 -
EY 0.96 0.20 -0.27 -2.50 0.16 0.20 -0.72 -
DY 0.00 0.00 0.00 2.76 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.82 0.81 0.73 0.85 0.89 -9.96%

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