[SEEHUP] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 70.25%
YoY- 963.64%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 29,089 22,558 31,376 33,489 23,216 20,341 21,435 5.21%
PBT 780 216 876 2,071 261 -329 1,744 -12.54%
Tax -87 -292 -388 -565 -200 -128 -661 -28.66%
NP 693 -76 488 1,506 61 -457 1,083 -7.16%
-
NP to SH 533 442 740 950 -110 -300 1,083 -11.13%
-
Tax Rate 11.15% 135.19% 44.29% 27.28% 76.63% - 37.90% -
Total Cost 28,396 22,634 30,888 31,983 23,155 20,798 20,352 5.70%
-
Net Worth 53,632 53,534 52,411 49,327 49,275 46,988 47,391 2.08%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 53,632 53,534 52,411 49,327 49,275 46,988 47,391 2.08%
NOSH 40,075 40,181 40,217 40,084 40,740 40,000 40,111 -0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.38% -0.34% 1.56% 4.50% 0.26% -2.25% 5.05% -
ROE 0.99% 0.83% 1.41% 1.93% -0.22% -0.64% 2.29% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 72.59 56.14 78.02 83.55 56.98 50.85 53.44 5.23%
EPS 1.33 1.10 1.84 2.37 -0.27 -0.75 2.70 -11.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3383 1.3323 1.3032 1.2306 1.2095 1.1747 1.1815 2.09%
Adjusted Per Share Value based on latest NOSH - 40,084
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 35.99 27.91 38.82 41.43 28.72 25.16 26.52 5.21%
EPS 0.66 0.55 0.92 1.18 -0.14 -0.37 1.34 -11.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6635 0.6623 0.6484 0.6102 0.6096 0.5813 0.5863 2.08%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.88 0.90 1.00 1.14 0.98 1.11 1.06 -
P/RPS 1.21 1.60 1.28 1.36 1.72 2.18 1.98 -7.87%
P/EPS 66.17 81.82 54.35 48.10 -362.96 -148.00 39.26 9.08%
EY 1.51 1.22 1.84 2.08 -0.28 -0.68 2.55 -8.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.77 0.93 0.81 0.94 0.90 -5.03%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 28/08/08 29/08/07 29/08/06 30/08/05 27/08/04 -
Price 0.91 0.86 1.12 1.28 0.99 1.04 1.10 -
P/RPS 1.25 1.53 1.44 1.53 1.74 2.05 2.06 -7.98%
P/EPS 68.42 78.18 60.87 54.01 -366.67 -138.67 40.74 9.02%
EY 1.46 1.28 1.64 1.85 -0.27 -0.72 2.45 -8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.86 1.04 0.82 0.89 0.93 -5.08%

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