[SEEHUP] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 72.91%
YoY- 20.59%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 89,724 101,876 181,388 116,356 90,232 125,504 133,956 -6.45%
PBT 1,192 -3,000 5,056 3,120 864 3,504 8,284 -27.58%
Tax -584 -880 -1,832 -348 -1,168 -1,552 -2,260 -20.17%
NP 608 -3,880 3,224 2,772 -304 1,952 6,024 -31.74%
-
NP to SH 848 -2,068 3,616 2,132 1,768 2,960 3,800 -22.10%
-
Tax Rate 48.99% - 36.23% 11.15% 135.19% 44.29% 27.28% -
Total Cost 89,116 105,756 178,164 113,584 90,536 123,552 127,932 -5.84%
-
Net Worth 59,393 40,284 52,667 53,632 53,534 52,411 49,327 3.14%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 59,393 40,284 52,667 53,632 53,534 52,411 49,327 3.14%
NOSH 48,181 41,360 41,278 40,075 40,181 40,217 40,084 3.11%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.68% -3.81% 1.78% 2.38% -0.34% 1.56% 4.50% -
ROE 1.43% -5.13% 6.87% 3.98% 3.30% 5.65% 7.70% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 186.22 246.32 439.42 290.34 224.56 312.06 334.18 -9.27%
EPS 1.76 -5.00 8.76 5.32 4.40 7.36 9.48 -24.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2327 0.974 1.2759 1.3383 1.3323 1.3032 1.2306 0.02%
Adjusted Per Share Value based on latest NOSH - 40,075
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 111.00 126.03 224.40 143.95 111.63 155.26 165.72 -6.45%
EPS 1.05 -2.56 4.47 2.64 2.19 3.66 4.70 -22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7348 0.4984 0.6516 0.6635 0.6623 0.6484 0.6102 3.14%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.58 0.78 0.95 0.88 0.90 1.00 1.14 -
P/RPS 0.31 0.32 0.22 0.30 0.40 0.32 0.34 -1.52%
P/EPS 32.95 -15.60 10.84 16.54 20.45 13.59 12.03 18.26%
EY 3.03 -6.41 9.22 6.05 4.89 7.36 8.32 -15.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.80 0.74 0.66 0.68 0.77 0.93 -10.74%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 26/08/11 30/08/10 28/08/09 28/08/08 29/08/07 -
Price 0.63 0.98 0.89 0.91 0.86 1.12 1.28 -
P/RPS 0.34 0.40 0.20 0.31 0.38 0.36 0.38 -1.83%
P/EPS 35.80 -19.60 10.16 17.11 19.55 15.22 13.50 17.63%
EY 2.79 -5.10 9.84 5.85 5.12 6.57 7.41 -15.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.01 0.70 0.68 0.65 0.86 1.04 -11.18%

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