[SEEHUP] YoY Quarter Result on 30-Jun-2005 [#1]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -233.33%
YoY--%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
Revenue 31,376 33,489 23,216 20,341 21,435 17,347 14,680 11.45%
PBT 876 2,071 261 -329 1,744 750 716 2.92%
Tax -388 -565 -200 -128 -661 -110 -322 2.69%
NP 488 1,506 61 -457 1,083 640 394 3.10%
-
NP to SH 740 950 -110 -300 1,083 640 394 9.41%
-
Tax Rate 44.29% 27.28% 76.63% - 37.90% 14.67% 44.97% -
Total Cost 30,888 31,983 23,155 20,798 20,352 16,707 14,286 11.63%
-
Net Worth 52,411 49,327 49,275 46,988 47,391 44,831 46,255 1.79%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
Net Worth 52,411 49,327 49,275 46,988 47,391 44,831 46,255 1.79%
NOSH 40,217 40,084 40,740 40,000 40,111 39,999 24,936 7.06%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
NP Margin 1.56% 4.50% 0.26% -2.25% 5.05% 3.69% 2.68% -
ROE 1.41% 1.93% -0.22% -0.64% 2.29% 1.43% 0.85% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
RPS 78.02 83.55 56.98 50.85 53.44 43.37 58.87 4.10%
EPS 1.84 2.37 -0.27 -0.75 2.70 1.60 1.58 2.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3032 1.2306 1.2095 1.1747 1.1815 1.1208 1.8549 -4.91%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
RPS 38.82 41.43 28.72 25.16 26.52 21.46 18.16 11.45%
EPS 0.92 1.18 -0.14 -0.37 1.34 0.79 0.49 9.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6484 0.6102 0.6096 0.5813 0.5863 0.5546 0.5722 1.80%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 -
Price 1.00 1.14 0.98 1.11 1.06 1.21 1.99 -
P/RPS 1.28 1.36 1.72 2.18 1.98 2.79 3.38 -12.94%
P/EPS 54.35 48.10 -362.96 -148.00 39.26 75.63 125.95 -11.30%
EY 1.84 2.08 -0.28 -0.68 2.55 1.32 0.79 12.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.93 0.81 0.94 0.90 1.08 1.07 -4.58%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 CAGR
Date 28/08/08 29/08/07 29/08/06 30/08/05 27/08/04 29/08/03 27/08/01 -
Price 1.12 1.28 0.99 1.04 1.10 1.15 2.22 -
P/RPS 1.44 1.53 1.74 2.05 2.06 2.65 3.77 -12.83%
P/EPS 60.87 54.01 -366.67 -138.67 40.74 71.88 140.51 -11.25%
EY 1.64 1.85 -0.27 -0.72 2.45 1.39 0.71 12.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.04 0.82 0.89 0.93 1.03 1.20 -4.64%

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