[SEEHUP] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 36.58%
YoY- 89.77%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 84,134 86,487 90,773 91,193 94,231 94,710 94,405 -7.39%
PBT 309 255 -539 -1,390 -2,438 -9,992 -16,696 -
Tax -233 -844 -796 -637 -711 -256 -203 9.63%
NP 76 -589 -1,335 -2,027 -3,149 -10,248 -16,899 -
-
NP to SH 297 -384 -890 -1,264 -1,993 -6,567 -13,339 -
-
Tax Rate 75.40% 330.98% - - - - - -
Total Cost 84,058 87,076 92,108 93,220 97,380 104,958 111,304 -17.08%
-
Net Worth 59,050 59,100 58,683 48,181 58,576 43,808 39,376 31.04%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 59,050 59,100 58,683 48,181 58,576 43,808 39,376 31.04%
NOSH 47,833 48,108 48,101 48,181 51,464 51,464 41,202 10.47%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.09% -0.68% -1.47% -2.22% -3.34% -10.82% -17.90% -
ROE 0.50% -0.65% -1.52% -2.62% -3.40% -14.99% -33.88% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 175.89 179.78 188.71 189.27 183.10 223.28 229.13 -16.17%
EPS 0.62 -0.80 -1.85 -2.62 -3.87 -15.48 -32.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2345 1.2285 1.22 1.00 1.1382 1.0328 0.9557 18.62%
Adjusted Per Share Value based on latest NOSH - 48,181
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 104.08 106.99 112.30 112.82 116.57 117.17 116.79 -7.40%
EPS 0.37 -0.48 -1.10 -1.56 -2.47 -8.12 -16.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7305 0.7311 0.726 0.5961 0.7247 0.542 0.4871 31.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.71 0.79 0.66 0.58 0.58 0.65 0.92 -
P/RPS 0.40 0.44 0.35 0.31 0.32 0.29 0.40 0.00%
P/EPS 114.35 -98.97 -35.67 -22.11 -14.98 -4.20 -2.84 -
EY 0.87 -1.01 -2.80 -4.52 -6.68 -23.82 -35.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.54 0.58 0.51 0.63 0.96 -28.55%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.79 0.73 0.80 0.63 0.60 0.585 0.96 -
P/RPS 0.45 0.41 0.42 0.33 0.33 0.26 0.42 4.71%
P/EPS 127.23 -91.46 -43.24 -24.01 -15.49 -3.78 -2.97 -
EY 0.79 -1.09 -2.31 -4.16 -6.45 -26.46 -33.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.66 0.63 0.53 0.57 1.00 -25.75%

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