[SEB] YoY Quarter Result on 30-Jun-2013 [#2]

Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 44.64%
YoY- 49.3%
View:
Show?
Quarter Result
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 18,680 22,263 33,900 28,759 26,862 18,676 9,880 8.85%
PBT 469 3,119 1,359 3,354 2,148 1,319 946 -8.92%
Tax 0 0 -303 -1,014 -747 -305 -196 -
NP 469 3,119 1,056 2,340 1,401 1,014 750 -6.06%
-
NP to SH 469 1,069 1,150 2,226 1,491 1,006 761 -6.24%
-
Tax Rate 0.00% 0.00% 22.30% 30.23% 34.78% 23.12% 20.72% -
Total Cost 18,211 19,144 32,844 26,419 25,461 17,662 9,130 9.63%
-
Net Worth 32,669 27,888 69,479 67,019 61,394 56,687 48,100 -5.02%
Dividend
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - 1,597 - - - - -
Div Payout % - - 138.89% - - - - -
Equity
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 32,669 27,888 69,479 67,019 61,394 56,687 48,100 -5.02%
NOSH 80,000 80,000 79,861 79,784 79,732 79,841 71,792 1.45%
Ratio Analysis
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.51% 14.01% 3.12% 8.14% 5.22% 5.43% 7.59% -
ROE 1.44% 3.83% 1.66% 3.32% 2.43% 1.77% 1.58% -
Per Share
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.44 27.94 42.45 36.05 33.69 23.39 13.76 7.35%
EPS 0.59 1.34 1.44 2.79 1.87 1.26 1.06 -7.50%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.35 0.87 0.84 0.77 0.71 0.67 -6.33%
Adjusted Per Share Value based on latest NOSH - 79,784
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 23.35 27.83 42.38 35.95 33.58 23.35 12.35 8.85%
EPS 0.59 1.34 1.44 2.78 1.86 1.26 0.95 -6.14%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.4084 0.3486 0.8685 0.8377 0.7674 0.7086 0.6013 -5.02%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.475 0.28 0.68 0.60 0.51 0.50 0.65 -
P/RPS 2.03 1.00 1.60 1.66 1.51 2.14 4.72 -10.62%
P/EPS 80.70 20.87 47.22 21.51 27.27 39.68 61.32 3.72%
EY 1.24 4.79 2.12 4.65 3.67 2.52 1.63 -3.57%
DY 0.00 0.00 2.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.80 0.78 0.71 0.66 0.70 0.97 2.41%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/18 23/02/17 19/08/14 22/08/13 24/08/12 17/08/11 16/08/10 -
Price 0.495 0.52 0.79 0.62 0.50 0.45 0.69 -
P/RPS 2.11 1.86 1.86 1.72 1.48 1.92 5.01 -10.87%
P/EPS 84.10 38.76 54.86 22.22 26.74 35.71 65.09 3.47%
EY 1.19 2.58 1.82 4.50 3.74 2.80 1.54 -3.37%
DY 0.00 0.00 2.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.49 0.91 0.74 0.65 0.63 1.03 2.16%

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