[SEEHUP] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -89.5%
YoY- 46.39%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 121,980 114,712 133,720 87,568 54,176 91,396 90,580 5.08%
PBT 2,292 -2,532 1,488 -7,732 -14,272 -4,924 -5,096 -
Tax -1,152 -1,120 -1,404 -808 -612 -328 -1,004 2.31%
NP 1,140 -3,652 84 -8,540 -14,884 -5,252 -6,100 -
-
NP to SH 776 -3,124 -96 -6,244 -11,648 -4,164 -6,116 -
-
Tax Rate 50.26% - 94.35% - - - - -
Total Cost 120,840 118,364 133,636 96,108 69,060 96,648 96,680 3.78%
-
Net Worth 8,064,778 86,911 92,207 69,550 72,431 80,949 86,466 112.80%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 8,603 - - - - - - -
Div Payout % 1,108.67% - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 8,064,778 86,911 92,207 69,550 72,431 80,949 86,466 112.80%
NOSH 80,833 80,426 80,426 80,426 80,426 80,426 80,426 0.08%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.93% -3.18% 0.06% -9.75% -27.47% -5.75% -6.73% -
ROE 0.01% -3.59% -0.10% -8.98% -16.08% -5.14% -7.07% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 153.13 144.32 167.43 109.39 67.68 113.64 112.62 5.24%
EPS 0.96 -3.92 -0.12 7.80 -14.56 -5.16 -7.60 -
DPS 10.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 101.24 1.0934 1.1545 0.8688 0.9048 1.0065 1.0751 113.14%
Adjusted Per Share Value based on latest NOSH - 80,426
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 150.90 141.91 165.43 108.33 67.02 113.07 112.06 5.08%
EPS 0.96 -3.86 -0.12 -7.72 -14.41 -5.15 -7.57 -
DPS 10.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 99.7705 1.0752 1.1407 0.8604 0.8961 1.0014 1.0697 112.80%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.89 1.04 1.04 1.23 0.82 0.85 1.21 -
P/RPS 0.58 0.72 0.62 1.12 1.21 0.75 1.07 -9.69%
P/EPS 91.36 -26.46 -865.24 -15.77 -5.64 -16.42 -15.91 -
EY 1.09 -3.78 -0.12 -6.34 -17.74 -6.09 -6.28 -
DY 12.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.95 0.90 1.42 0.91 0.84 1.13 -54.48%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 30/08/22 30/08/21 28/08/20 29/08/19 30/08/18 -
Price 0.87 1.00 1.10 1.02 0.71 0.88 1.10 -
P/RPS 0.57 0.69 0.66 0.93 1.05 0.77 0.98 -8.62%
P/EPS 89.31 -25.44 -915.15 -13.08 -4.88 -17.00 -14.47 -
EY 1.12 -3.93 -0.11 -7.65 -20.49 -5.88 -6.91 -
DY 12.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.91 0.95 1.17 0.78 0.87 1.02 -53.70%

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