[SEEHUP] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 302.81%
YoY- 69.22%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 18,715 19,689 22,194 21,435 16,854 18,043 19,427 -2.45%
PBT 26 -261 1,641 1,744 -904 926 1,379 -92.89%
Tax 199 -18 -492 -661 370 -431 -423 -
NP 225 -279 1,149 1,083 -534 495 956 -61.84%
-
NP to SH 225 -279 1,149 1,083 -534 495 956 -61.84%
-
Tax Rate -765.38% - 29.98% 37.90% - 46.54% 30.67% -
Total Cost 18,490 19,968 21,045 20,352 17,388 17,548 18,471 0.06%
-
Net Worth 47,483 46,879 48,619 47,391 46,454 45,184 45,787 2.45%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,169 - 1,148 - 1,508 - - -
Div Payout % 964.29% - 100.00% - 0.00% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 47,483 46,879 48,619 47,391 46,454 45,184 45,787 2.45%
NOSH 40,178 39,857 40,174 40,111 40,223 39,919 39,999 0.29%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.20% -1.42% 5.18% 5.05% -3.17% 2.74% 4.92% -
ROE 0.47% -0.60% 2.36% 2.29% -1.15% 1.10% 2.09% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 46.58 49.40 55.24 53.44 41.90 45.20 48.57 -2.74%
EPS 0.56 -0.70 2.86 2.70 -1.33 1.24 2.39 -61.95%
DPS 5.40 0.00 2.86 0.00 3.75 0.00 0.00 -
NAPS 1.1818 1.1762 1.2102 1.1815 1.1549 1.1319 1.1447 2.14%
Adjusted Per Share Value based on latest NOSH - 40,111
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.15 24.36 27.46 26.52 20.85 22.32 24.03 -2.45%
EPS 0.28 -0.35 1.42 1.34 -0.66 0.61 1.18 -61.63%
DPS 2.68 0.00 1.42 0.00 1.87 0.00 0.00 -
NAPS 0.5874 0.58 0.6015 0.5863 0.5747 0.559 0.5664 2.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.13 1.20 1.10 1.06 1.20 1.15 1.08 -
P/RPS 2.43 2.43 1.99 1.98 2.86 2.54 2.22 6.20%
P/EPS 201.79 -171.43 38.46 39.26 -90.39 92.74 45.19 170.92%
EY 0.50 -0.58 2.60 2.55 -1.11 1.08 2.21 -62.83%
DY 4.78 0.00 2.60 0.00 3.13 0.00 0.00 -
P/NAPS 0.96 1.02 0.91 0.90 1.04 1.02 0.94 1.41%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 28/11/03 -
Price 1.05 1.15 1.06 1.10 1.15 1.22 1.15 -
P/RPS 2.25 2.33 1.92 2.06 2.74 2.70 2.37 -3.40%
P/EPS 187.50 -164.29 37.06 40.74 -86.62 98.39 48.12 147.41%
EY 0.53 -0.61 2.70 2.45 -1.15 1.02 2.08 -59.77%
DY 5.14 0.00 2.70 0.00 3.26 0.00 0.00 -
P/NAPS 0.89 0.98 0.88 0.93 1.00 1.08 1.00 -7.46%

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