[SEEHUP] YoY Quarter Result on 30-Jun-2009 [#1]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 306.54%
YoY- -40.27%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 25,469 45,347 29,089 22,558 31,376 33,489 23,216 1.55%
PBT -750 1,264 780 216 876 2,071 261 -
Tax -220 -458 -87 -292 -388 -565 -200 1.59%
NP -970 806 693 -76 488 1,506 61 -
-
NP to SH -517 904 533 442 740 950 -110 29.39%
-
Tax Rate - 36.23% 11.15% 135.19% 44.29% 27.28% 76.63% -
Total Cost 26,439 44,541 28,396 22,634 30,888 31,983 23,155 2.23%
-
Net Worth 40,284 52,667 53,632 53,534 52,411 49,327 49,275 -3.29%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 40,284 52,667 53,632 53,534 52,411 49,327 49,275 -3.29%
NOSH 41,360 41,278 40,075 40,181 40,217 40,084 40,740 0.25%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -3.81% 1.78% 2.38% -0.34% 1.56% 4.50% 0.26% -
ROE -1.28% 1.72% 0.99% 0.83% 1.41% 1.93% -0.22% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 61.58 109.86 72.59 56.14 78.02 83.55 56.98 1.30%
EPS -1.25 2.19 1.33 1.10 1.84 2.37 -0.27 29.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.974 1.2759 1.3383 1.3323 1.3032 1.2306 1.2095 -3.54%
Adjusted Per Share Value based on latest NOSH - 40,181
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 31.51 56.10 35.99 27.91 38.82 41.43 28.72 1.55%
EPS -0.64 1.12 0.66 0.55 0.92 1.18 -0.14 28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4984 0.6516 0.6635 0.6623 0.6484 0.6102 0.6096 -3.29%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.78 0.95 0.88 0.90 1.00 1.14 0.98 -
P/RPS 1.27 0.86 1.21 1.60 1.28 1.36 1.72 -4.92%
P/EPS -62.40 43.38 66.17 81.82 54.35 48.10 -362.96 -25.41%
EY -1.60 2.31 1.51 1.22 1.84 2.08 -0.28 33.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.74 0.66 0.68 0.77 0.93 0.81 -0.20%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 28/08/08 29/08/07 29/08/06 -
Price 0.98 0.89 0.91 0.86 1.12 1.28 0.99 -
P/RPS 1.59 0.81 1.25 1.53 1.44 1.53 1.74 -1.48%
P/EPS -78.40 40.64 68.42 78.18 60.87 54.01 -366.67 -22.65%
EY -1.28 2.46 1.46 1.28 1.64 1.85 -0.27 29.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.70 0.68 0.65 0.86 1.04 0.82 3.53%

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