[SEEHUP] QoQ Quarter Result on 30-Sep-2004 [#2]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 6.09%
YoY- 20.19%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 20,341 18,715 19,689 22,194 21,435 16,854 18,043 8.32%
PBT -329 26 -261 1,641 1,744 -904 926 -
Tax -128 199 -18 -492 -661 370 -431 -55.51%
NP -457 225 -279 1,149 1,083 -534 495 -
-
NP to SH -300 225 -279 1,149 1,083 -534 495 -
-
Tax Rate - -765.38% - 29.98% 37.90% - 46.54% -
Total Cost 20,798 18,490 19,968 21,045 20,352 17,388 17,548 12.00%
-
Net Worth 46,988 47,483 46,879 48,619 47,391 46,454 45,184 2.64%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 2,169 - 1,148 - 1,508 - -
Div Payout % - 964.29% - 100.00% - 0.00% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 46,988 47,483 46,879 48,619 47,391 46,454 45,184 2.64%
NOSH 40,000 40,178 39,857 40,174 40,111 40,223 39,919 0.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.25% 1.20% -1.42% 5.18% 5.05% -3.17% 2.74% -
ROE -0.64% 0.47% -0.60% 2.36% 2.29% -1.15% 1.10% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 50.85 46.58 49.40 55.24 53.44 41.90 45.20 8.17%
EPS -0.75 0.56 -0.70 2.86 2.70 -1.33 1.24 -
DPS 0.00 5.40 0.00 2.86 0.00 3.75 0.00 -
NAPS 1.1747 1.1818 1.1762 1.2102 1.1815 1.1549 1.1319 2.50%
Adjusted Per Share Value based on latest NOSH - 40,174
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 25.16 23.15 24.36 27.46 26.52 20.85 22.32 8.32%
EPS -0.37 0.28 -0.35 1.42 1.34 -0.66 0.61 -
DPS 0.00 2.68 0.00 1.42 0.00 1.87 0.00 -
NAPS 0.5813 0.5874 0.58 0.6015 0.5863 0.5747 0.559 2.64%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.11 1.13 1.20 1.10 1.06 1.20 1.15 -
P/RPS 2.18 2.43 2.43 1.99 1.98 2.86 2.54 -9.69%
P/EPS -148.00 201.79 -171.43 38.46 39.26 -90.39 92.74 -
EY -0.68 0.50 -0.58 2.60 2.55 -1.11 1.08 -
DY 0.00 4.78 0.00 2.60 0.00 3.13 0.00 -
P/NAPS 0.94 0.96 1.02 0.91 0.90 1.04 1.02 -5.30%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 1.04 1.05 1.15 1.06 1.10 1.15 1.22 -
P/RPS 2.05 2.25 2.33 1.92 2.06 2.74 2.70 -16.78%
P/EPS -138.67 187.50 -164.29 37.06 40.74 -86.62 98.39 -
EY -0.72 0.53 -0.61 2.70 2.45 -1.15 1.02 -
DY 0.00 5.14 0.00 2.70 0.00 3.26 0.00 -
P/NAPS 0.89 0.89 0.98 0.88 0.93 1.00 1.08 -12.11%

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