[SEEHUP] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 149.53%
YoY- 30.69%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 47,193 42,177 43,630 36,773 39,556 30,084 25,038 11.13%
PBT 956 190 3,386 2,130 2,414 2,018 2,062 -12.01%
Tax -428 -340 -1,153 -533 -1,192 -721 -611 -5.75%
NP 528 -150 2,233 1,597 1,222 1,297 1,451 -15.49%
-
NP to SH 73 81 2,233 1,597 1,222 1,297 1,451 -39.22%
-
Tax Rate 44.77% 178.95% 34.05% 25.02% 49.38% 35.73% 29.63% -
Total Cost 46,665 42,327 41,397 35,176 38,334 28,787 23,587 12.03%
-
Net Worth 49,238 47,960 48,516 45,816 47,146 47,234 49,171 0.02%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 2,232 - - - - -
Div Payout % - - 100.00% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 49,238 47,960 48,516 45,816 47,146 47,234 49,171 0.02%
NOSH 40,555 40,499 40,089 40,025 40,032 24,990 25,017 8.38%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.12% -0.36% 5.12% 4.34% 3.09% 4.31% 5.80% -
ROE 0.15% 0.17% 4.60% 3.49% 2.59% 2.75% 2.95% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 116.37 104.14 108.83 91.87 98.81 120.38 100.08 2.54%
EPS 0.18 0.20 5.57 3.99 3.05 5.19 5.80 -43.92%
DPS 0.00 0.00 5.57 0.00 0.00 0.00 0.00 -
NAPS 1.2141 1.1842 1.2102 1.1447 1.1777 1.8901 1.9655 -7.71%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 58.38 52.18 53.98 45.49 48.94 37.22 30.97 11.13%
EPS 0.09 0.10 2.76 1.98 1.51 1.60 1.80 -39.28%
DPS 0.00 0.00 2.76 0.00 0.00 0.00 0.00 -
NAPS 0.6091 0.5933 0.6002 0.5668 0.5833 0.5843 0.6083 0.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.90 1.14 1.10 1.08 1.32 2.16 2.68 -
P/RPS 0.77 1.09 1.01 1.18 1.34 1.79 2.68 -18.76%
P/EPS 500.00 570.00 19.75 27.07 43.24 41.62 46.21 48.69%
EY 0.20 0.18 5.06 3.69 2.31 2.40 2.16 -32.72%
DY 0.00 0.00 5.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.96 0.91 0.94 1.12 1.14 1.36 -9.64%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 29/11/05 26/11/04 28/11/03 29/11/02 29/11/01 27/02/01 -
Price 0.89 1.01 1.06 1.15 1.29 1.44 2.17 -
P/RPS 0.76 0.97 0.97 1.25 1.31 1.20 2.17 -16.03%
P/EPS 494.44 505.00 19.03 28.82 42.26 27.75 37.41 53.73%
EY 0.20 0.20 5.25 3.47 2.37 3.60 2.67 -35.06%
DY 0.00 0.00 5.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.85 0.88 1.00 1.10 0.76 1.10 -6.60%

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