[SEEHUP] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 110.87%
YoY- -15.01%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Revenue 92,864 81,364 85,740 69,388 58,720 79,860 47,252 11.91%
PBT 1,044 -1,316 6,976 3,000 2,864 5,752 3,516 -18.31%
Tax -800 -512 -2,644 -440 -1,288 -2,740 -932 -2.51%
NP 244 -1,828 4,332 2,560 1,576 3,012 2,584 -32.50%
-
NP to SH -440 -1,200 4,332 2,560 1,576 3,012 2,584 -
-
Tax Rate 76.63% - 37.90% 14.67% 44.97% 47.64% 26.51% -
Total Cost 92,620 83,192 81,408 66,828 57,144 76,848 44,668 12.91%
-
Net Worth 49,275 46,988 47,391 44,831 46,255 47,204 48,399 0.29%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Net Worth 49,275 46,988 47,391 44,831 46,255 47,204 48,399 0.29%
NOSH 40,740 40,000 40,111 39,999 24,936 40,483 25,038 8.44%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
NP Margin 0.26% -2.25% 5.05% 3.69% 2.68% 3.77% 5.47% -
ROE -0.89% -2.55% 9.14% 5.71% 3.41% 6.38% 5.34% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
RPS 227.94 203.41 213.76 173.47 235.48 197.26 188.72 3.19%
EPS -1.08 -3.00 10.80 6.40 6.32 7.44 10.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2095 1.1747 1.1815 1.1208 1.8549 1.166 1.933 -7.51%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
RPS 118.78 104.07 109.67 88.75 75.11 102.15 60.44 11.91%
EPS -0.56 -1.53 5.54 3.27 2.02 3.85 3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6303 0.601 0.6062 0.5734 0.5916 0.6038 0.6191 0.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 28/06/02 30/06/00 -
Price 0.98 1.11 1.06 1.21 1.99 1.38 2.89 -
P/RPS 0.43 0.55 0.50 0.70 0.85 0.70 1.53 -19.05%
P/EPS -90.74 -37.00 9.81 18.91 31.49 18.55 28.00 -
EY -1.10 -2.70 10.19 5.29 3.18 5.39 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.94 0.90 1.08 1.07 1.18 1.50 -9.75%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Date 29/08/06 30/08/05 27/08/04 29/08/03 27/08/01 29/08/02 30/08/00 -
Price 0.99 1.04 1.10 1.15 2.22 1.33 2.92 -
P/RPS 0.43 0.51 0.51 0.66 0.94 0.67 1.55 -19.23%
P/EPS -91.67 -34.67 10.19 17.97 35.13 17.88 28.29 -
EY -1.09 -2.88 9.82 5.57 2.85 5.59 3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.89 0.93 1.03 1.20 1.14 1.51 -9.67%

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