[SEEHUP] QoQ Quarter Result on 31-Dec-2009 [#3]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 1993.75%
YoY- 16.72%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 32,257 29,089 23,092 25,973 26,840 22,558 19,656 39.08%
PBT 368 780 815 1,155 122 216 -782 -
Tax -134 -87 -472 -257 -35 -292 108 -
NP 234 693 343 898 87 -76 -674 -
-
NP to SH 170 533 156 670 32 442 -214 -
-
Tax Rate 36.41% 11.15% 57.91% 22.25% 28.69% 135.19% - -
Total Cost 32,023 28,396 22,749 25,075 26,753 22,634 20,330 35.34%
-
Net Worth 54,343 53,632 53,068 53,070 53,323 53,534 53,269 1.33%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 2,160 - - - 1,453 -
Div Payout % - - 1,384.62% - - - 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 54,343 53,632 53,068 53,070 53,323 53,534 53,269 1.33%
NOSH 40,476 40,075 40,000 40,119 40,000 40,181 40,377 0.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.73% 2.38% 1.49% 3.46% 0.32% -0.34% -3.43% -
ROE 0.31% 0.99% 0.29% 1.26% 0.06% 0.83% -0.40% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 79.69 72.59 57.73 64.74 67.10 56.14 48.68 38.85%
EPS 0.42 1.33 0.39 1.67 0.08 1.10 -0.53 -
DPS 0.00 0.00 5.40 0.00 0.00 0.00 3.60 -
NAPS 1.3426 1.3383 1.3267 1.3228 1.3331 1.3323 1.3193 1.17%
Adjusted Per Share Value based on latest NOSH - 40,119
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.26 37.21 29.54 33.22 34.33 28.85 25.14 39.09%
EPS 0.22 0.68 0.20 0.86 0.04 0.57 -0.27 -
DPS 0.00 0.00 2.76 0.00 0.00 0.00 1.86 -
NAPS 0.6951 0.686 0.6788 0.6788 0.6821 0.6847 0.6814 1.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.88 0.98 0.99 0.89 0.90 0.83 -
P/RPS 1.25 1.21 1.70 1.53 1.33 1.60 1.70 -18.51%
P/EPS 238.10 66.17 251.28 59.28 1,112.50 81.82 -156.60 -
EY 0.42 1.51 0.40 1.69 0.09 1.22 -0.64 -
DY 0.00 0.00 5.51 0.00 0.00 0.00 4.34 -
P/NAPS 0.74 0.66 0.74 0.75 0.67 0.68 0.63 11.31%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.95 0.91 1.00 0.93 1.00 0.86 0.93 -
P/RPS 1.19 1.25 1.73 1.44 1.49 1.53 1.91 -27.03%
P/EPS 226.19 68.42 256.41 55.69 1,250.00 78.18 -175.47 -
EY 0.44 1.46 0.39 1.80 0.08 1.28 -0.57 -
DY 0.00 0.00 5.40 0.00 0.00 0.00 3.87 -
P/NAPS 0.71 0.68 0.75 0.70 0.75 0.65 0.70 0.94%

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