[SEEHUP] QoQ Quarter Result on 30-Jun-2010 [#1]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 241.67%
YoY- 20.59%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 38,001 35,973 32,257 29,089 23,092 25,973 26,840 26.11%
PBT -511 482 368 780 815 1,155 122 -
Tax -177 -521 -134 -87 -472 -257 -35 194.91%
NP -688 -39 234 693 343 898 87 -
-
NP to SH -326 357 170 533 156 670 32 -
-
Tax Rate - 108.09% 36.41% 11.15% 57.91% 22.25% 28.69% -
Total Cost 38,689 36,012 32,023 28,396 22,749 25,075 26,753 27.91%
-
Net Worth 53,195 53,014 54,343 53,632 53,068 53,070 53,323 -0.16%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 2,190 - - 2,160 - - -
Div Payout % - 613.64% - - 1,384.62% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 53,195 53,014 54,343 53,632 53,068 53,070 53,323 -0.16%
NOSH 40,740 40,568 40,476 40,075 40,000 40,119 40,000 1.23%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -1.81% -0.11% 0.73% 2.38% 1.49% 3.46% 0.32% -
ROE -0.61% 0.67% 0.31% 0.99% 0.29% 1.26% 0.06% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 93.28 88.67 79.69 72.59 57.73 64.74 67.10 24.58%
EPS -0.80 0.88 0.42 1.33 0.39 1.67 0.08 -
DPS 0.00 5.40 0.00 0.00 5.40 0.00 0.00 -
NAPS 1.3057 1.3068 1.3426 1.3383 1.3267 1.3228 1.3331 -1.37%
Adjusted Per Share Value based on latest NOSH - 40,075
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 47.01 44.50 39.91 35.99 28.57 32.13 33.20 26.12%
EPS -0.40 0.44 0.21 0.66 0.19 0.83 0.04 -
DPS 0.00 2.71 0.00 0.00 2.67 0.00 0.00 -
NAPS 0.6581 0.6558 0.6723 0.6635 0.6565 0.6565 0.6597 -0.16%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.90 0.89 1.00 0.88 0.98 0.99 0.89 -
P/RPS 0.96 1.00 1.25 1.21 1.70 1.53 1.33 -19.54%
P/EPS -112.47 101.14 238.10 66.17 251.28 59.28 1,112.50 -
EY -0.89 0.99 0.42 1.51 0.40 1.69 0.09 -
DY 0.00 6.07 0.00 0.00 5.51 0.00 0.00 -
P/NAPS 0.69 0.68 0.74 0.66 0.74 0.75 0.67 1.98%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 30/11/09 -
Price 0.90 0.90 0.95 0.91 1.00 0.93 1.00 -
P/RPS 0.96 1.01 1.19 1.25 1.73 1.44 1.49 -25.42%
P/EPS -112.47 102.27 226.19 68.42 256.41 55.69 1,250.00 -
EY -0.89 0.98 0.44 1.46 0.39 1.80 0.08 -
DY 0.00 6.00 0.00 0.00 5.40 0.00 0.00 -
P/NAPS 0.69 0.69 0.71 0.68 0.75 0.70 0.75 -5.41%

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