[SEEHUP] QoQ Quarter Result on 30-Sep-2003 [#2]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 49.38%
YoY- 104.27%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 21,435 16,854 18,043 19,427 17,347 15,118 17,048 16.50%
PBT 1,744 -904 926 1,379 750 -414 215 304.22%
Tax -661 370 -431 -423 -110 182 9 -
NP 1,083 -534 495 956 640 -232 224 186.20%
-
NP to SH 1,083 -534 495 956 640 -232 224 186.20%
-
Tax Rate 37.90% - 46.54% 30.67% 14.67% - -4.19% -
Total Cost 20,352 17,388 17,548 18,471 16,707 15,350 16,824 13.54%
-
Net Worth 47,391 46,454 45,184 45,787 44,831 46,092 46,319 1.53%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 1,508 - - - 1,400 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 47,391 46,454 45,184 45,787 44,831 46,092 46,319 1.53%
NOSH 40,111 40,223 39,919 39,999 39,999 40,000 39,999 0.18%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.05% -3.17% 2.74% 4.92% 3.69% -1.53% 1.31% -
ROE 2.29% -1.15% 1.10% 2.09% 1.43% -0.50% 0.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 53.44 41.90 45.20 48.57 43.37 37.80 42.62 16.29%
EPS 2.70 -1.33 1.24 2.39 1.60 -0.58 0.56 185.67%
DPS 0.00 3.75 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.1815 1.1549 1.1319 1.1447 1.1208 1.1523 1.158 1.34%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.42 21.56 23.08 24.85 22.19 19.34 21.81 16.50%
EPS 1.39 -0.68 0.63 1.22 0.82 -0.30 0.29 184.55%
DPS 0.00 1.93 0.00 0.00 0.00 1.79 0.00 -
NAPS 0.6062 0.5942 0.5779 0.5857 0.5734 0.5895 0.5925 1.53%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.06 1.20 1.15 1.08 1.21 1.20 1.25 -
P/RPS 1.98 2.86 2.54 2.22 2.79 3.18 2.93 -23.01%
P/EPS 39.26 -90.39 92.74 45.19 75.63 -206.90 223.21 -68.64%
EY 2.55 -1.11 1.08 2.21 1.32 -0.48 0.45 218.18%
DY 0.00 3.13 0.00 0.00 0.00 2.92 0.00 -
P/NAPS 0.90 1.04 1.02 0.94 1.08 1.04 1.08 -11.45%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.10 1.15 1.22 1.15 1.15 1.17 1.23 -
P/RPS 2.06 2.74 2.70 2.37 2.65 3.10 2.89 -20.22%
P/EPS 40.74 -86.62 98.39 48.12 71.88 -201.72 219.64 -67.50%
EY 2.45 -1.15 1.02 2.08 1.39 -0.50 0.46 205.29%
DY 0.00 3.26 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.93 1.00 1.08 1.00 1.03 1.02 1.06 -8.36%

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