[SEEHUP] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -46.38%
YoY- -77.54%
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 94,826 166,118 122,692 98,796 120,834 132,580 94,386 0.07%
PBT -3,792 3,146 2,296 676 5,628 8,666 1,912 -
Tax -464 -1,406 -442 -654 -1,762 -2,278 -856 -9.69%
NP -4,256 1,740 1,854 22 3,866 6,388 1,056 -
-
NP to SH -2,542 2,266 1,406 948 4,220 4,424 146 -
-
Tax Rate - 44.69% 19.25% 96.75% 31.31% 26.29% 44.77% -
Total Cost 99,082 164,378 120,838 98,774 116,968 126,192 93,330 1.00%
-
Net Worth 39,438 52,789 53,934 53,549 53,644 50,863 49,238 -3.62%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 2,167 - -
Div Payout % - - - - - 49.00% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 39,438 52,789 53,934 53,549 53,644 50,863 49,238 -3.62%
NOSH 41,266 41,200 40,171 40,169 40,114 40,145 40,555 0.28%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -4.49% 1.05% 1.51% 0.02% 3.20% 4.82% 1.12% -
ROE -6.45% 4.29% 2.61% 1.77% 7.87% 8.70% 0.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 229.79 403.20 305.42 245.95 301.23 330.25 232.73 -0.21%
EPS -6.16 5.50 3.50 2.36 10.52 11.02 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 5.40 0.00 -
NAPS 0.9557 1.2813 1.3426 1.3331 1.3373 1.267 1.2141 -3.90%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 117.31 205.51 151.78 122.22 149.49 164.02 116.77 0.07%
EPS -3.14 2.80 1.74 1.17 5.22 5.47 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 2.68 0.00 -
NAPS 0.4879 0.6531 0.6672 0.6625 0.6636 0.6292 0.6091 -3.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.885 1.00 0.89 1.08 1.17 0.90 -
P/RPS 0.40 0.22 0.33 0.36 0.36 0.35 0.39 0.42%
P/EPS -14.94 16.09 28.57 37.71 10.27 10.62 250.00 -
EY -6.70 6.21 3.50 2.65 9.74 9.42 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 0.96 0.69 0.74 0.67 0.81 0.92 0.74 4.42%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 30/11/10 30/11/09 28/11/08 29/11/07 28/11/06 -
Price 0.96 0.80 0.95 1.00 0.88 1.23 0.89 -
P/RPS 0.42 0.20 0.31 0.41 0.29 0.37 0.38 1.68%
P/EPS -15.58 14.55 27.14 42.37 8.37 11.16 247.22 -
EY -6.42 6.88 3.68 2.36 11.95 8.96 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 4.39 0.00 -
P/NAPS 1.00 0.62 0.71 0.75 0.66 0.97 0.73 5.38%

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