[SEEHUP] YoY Cumulative 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- 7.24%
YoY- -77.54%
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 47,413 83,059 61,346 49,398 60,417 66,290 47,193 0.07%
PBT -1,896 1,573 1,148 338 2,814 4,333 956 -
Tax -232 -703 -221 -327 -881 -1,139 -428 -9.69%
NP -2,128 870 927 11 1,933 3,194 528 -
-
NP to SH -1,271 1,133 703 474 2,110 2,212 73 -
-
Tax Rate - 44.69% 19.25% 96.75% 31.31% 26.29% 44.77% -
Total Cost 49,541 82,189 60,419 49,387 58,484 63,096 46,665 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 - - - - - 1,083 - -
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 -3.22% 2.15% 1.30% 0.89% 3.93% 4.35% 0.15% -
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 114.90 201.60 152.71 122.97 150.61 165.13 116.37 -0.21%
EPS -3.08 2.75 1.75 1.18 5.26 5.51 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 2.70 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 60.64 106.24 78.47 63.18 77.28 84.79 60.36 0.07%
EPS -1.63 1.45 0.90 0.61 2.70 2.83 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 1.39 0.00 -
NAPS 0.5044 0.6752 0.6899 0.6849 0.6862 0.6506 0.6298 -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 0.80 0.44 0.65 0.72 0.72 0.71 0.77 0.63%
P/EPS -29.87 32.18 57.14 75.42 20.53 21.23 500.00 -
EY -3.35 3.11 1.75 1.33 4.87 4.71 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 2.31 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 0.84 0.40 0.62 0.81 0.58 0.74 0.76 1.68%
P/EPS -31.17 29.09 54.29 84.75 16.73 22.32 494.44 -
EY -3.21 3.44 1.84 1.18 5.98 4.48 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 2.20 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