[SEEHUP] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -640.64%
YoY- -617.52%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 94,405 110,123 130,001 146,071 157,033 151,578 135,320 -21.28%
PBT -16,696 -15,241 -13,227 -6,139 1,544 1,603 1,119 -
Tax -203 -436 -674 -981 -1,401 -1,290 -919 -63.35%
NP -16,899 -15,677 -13,901 -7,120 143 313 200 -
-
NP to SH -13,339 -12,356 -10,935 -6,293 1,164 1,105 734 -
-
Tax Rate - - - - 90.74% 80.47% 82.13% -
Total Cost 111,304 125,800 143,902 153,191 156,890 151,265 135,120 -12.09%
-
Net Worth 39,376 40,284 40,763 45,786 53,348 52,667 53,195 -18.12%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 39,376 40,284 40,763 45,786 53,348 52,667 53,195 -18.12%
NOSH 41,202 41,360 41,262 41,279 41,636 41,278 40,740 0.75%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -17.90% -14.24% -10.69% -4.87% 0.09% 0.21% 0.15% -
ROE -33.88% -30.67% -26.83% -13.74% 2.18% 2.10% 1.38% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 229.13 266.25 315.06 353.86 377.15 367.21 332.15 -21.87%
EPS -32.37 -29.87 -26.50 -15.25 2.80 2.68 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9557 0.974 0.9879 1.1092 1.2813 1.2759 1.3057 -18.73%
Adjusted Per Share Value based on latest NOSH - 41,279
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 116.79 136.23 160.83 180.71 194.27 187.52 167.41 -21.28%
EPS -16.50 -15.29 -13.53 -7.79 1.44 1.37 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4871 0.4984 0.5043 0.5664 0.66 0.6516 0.6581 -18.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.92 0.78 0.81 0.80 0.885 0.95 0.90 -
P/RPS 0.40 0.29 0.26 0.23 0.23 0.26 0.27 29.86%
P/EPS -2.84 -2.61 -3.06 -5.25 31.66 35.49 49.95 -
EY -35.19 -38.30 -32.72 -19.06 3.16 2.82 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.80 0.82 0.72 0.69 0.74 0.69 24.55%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 30/05/12 29/02/12 29/11/11 26/08/11 31/05/11 -
Price 0.96 0.98 0.78 0.90 0.80 0.89 0.90 -
P/RPS 0.42 0.37 0.25 0.25 0.21 0.24 0.27 34.14%
P/EPS -2.97 -3.28 -2.94 -5.90 28.62 33.25 49.95 -
EY -33.72 -30.48 -33.98 -16.94 3.49 3.01 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.79 0.81 0.62 0.70 0.69 27.97%

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