[SEEHUP] QoQ Quarter Result on 31-Mar-2003 [#4]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -203.57%
YoY- 83.64%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 18,043 19,427 17,347 15,118 17,048 19,591 19,965 -6.50%
PBT 926 1,379 750 -414 215 976 1,438 -25.36%
Tax -431 -423 -110 182 9 -508 -685 -26.51%
NP 495 956 640 -232 224 468 753 -24.33%
-
NP to SH 495 956 640 -232 224 468 753 -24.33%
-
Tax Rate 46.54% 30.67% 14.67% - -4.19% 52.05% 47.64% -
Total Cost 17,548 18,471 16,707 15,350 16,824 19,123 19,212 -5.84%
-
Net Worth 45,184 45,787 44,831 46,092 46,319 47,108 47,204 -2.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 1,400 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 45,184 45,787 44,831 46,092 46,319 47,108 47,204 -2.86%
NOSH 39,919 39,999 39,999 40,000 39,999 40,000 40,483 -0.92%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.74% 4.92% 3.69% -1.53% 1.31% 2.39% 3.77% -
ROE 1.10% 2.09% 1.43% -0.50% 0.48% 0.99% 1.60% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 45.20 48.57 43.37 37.80 42.62 48.98 49.32 -5.63%
EPS 1.24 2.39 1.60 -0.58 0.56 1.17 1.86 -23.62%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.1319 1.1447 1.1208 1.1523 1.158 1.1777 1.166 -1.95%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 22.32 24.03 21.46 18.70 21.09 24.24 24.70 -6.51%
EPS 0.61 1.18 0.79 -0.29 0.28 0.58 0.93 -24.45%
DPS 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
NAPS 0.559 0.5664 0.5546 0.5702 0.573 0.5828 0.584 -2.86%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.15 1.08 1.21 1.20 1.25 1.32 1.38 -
P/RPS 2.54 2.22 2.79 3.18 2.93 2.70 2.80 -6.27%
P/EPS 92.74 45.19 75.63 -206.90 223.21 112.82 74.19 15.99%
EY 1.08 2.21 1.32 -0.48 0.45 0.89 1.35 -13.78%
DY 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
P/NAPS 1.02 0.94 1.08 1.04 1.08 1.12 1.18 -9.23%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 29/08/02 -
Price 1.22 1.15 1.15 1.17 1.23 1.29 1.33 -
P/RPS 2.70 2.37 2.65 3.10 2.89 2.63 2.70 0.00%
P/EPS 98.39 48.12 71.88 -201.72 219.64 110.26 71.51 23.63%
EY 1.02 2.08 1.39 -0.50 0.46 0.91 1.40 -18.98%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 1.08 1.00 1.03 1.02 1.06 1.10 1.14 -3.53%

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