[SEEHUP] YoY Quarter Result on 30-Sep-2002 [#2]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -37.85%
YoY- -48.17%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 21,836 22,194 19,427 19,591 15,404 13,225 11,912 -0.64%
PBT 520 1,641 1,379 976 1,302 1,183 1,667 1.24%
Tax -213 -492 -423 -508 -399 -378 -499 0.90%
NP 307 1,149 956 468 903 805 1,168 1.43%
-
NP to SH 381 1,149 956 468 903 805 1,168 1.19%
-
Tax Rate 40.96% 29.98% 30.67% 52.05% 30.65% 31.95% 29.93% -
Total Cost 21,529 21,045 18,471 19,123 14,501 12,420 10,744 -0.73%
-
Net Worth 47,492 48,619 45,787 47,108 47,278 49,137 45,494 -0.04%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 1,148 - - - - - -
Div Payout % - 100.00% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 47,492 48,619 45,787 47,108 47,278 49,137 45,494 -0.04%
NOSH 40,105 40,174 39,999 40,000 25,013 24,999 25,010 -0.50%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.41% 5.18% 4.92% 2.39% 5.86% 6.09% 9.81% -
ROE 0.80% 2.36% 2.09% 0.99% 1.91% 1.64% 2.57% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 54.45 55.24 48.57 48.98 61.58 52.90 47.63 -0.14%
EPS 0.95 2.86 2.39 1.17 3.61 3.22 4.67 1.70%
DPS 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1842 1.2102 1.1447 1.1777 1.8901 1.9655 1.819 0.45%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 27.01 27.46 24.03 24.24 19.06 16.36 14.74 -0.64%
EPS 0.47 1.42 1.18 0.58 1.12 1.00 1.44 1.19%
DPS 0.00 1.42 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5875 0.6015 0.5664 0.5828 0.5849 0.6079 0.5628 -0.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.14 1.10 1.08 1.32 2.16 2.68 0.00 -
P/RPS 2.09 1.99 2.22 2.70 3.51 5.07 0.00 -100.00%
P/EPS 120.00 38.46 45.19 112.82 59.83 83.23 0.00 -100.00%
EY 0.83 2.60 2.21 0.89 1.67 1.20 0.00 -100.00%
DY 0.00 2.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.91 0.94 1.12 1.14 1.36 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 26/11/04 28/11/03 29/11/02 29/11/01 27/02/01 30/11/99 -
Price 1.01 1.06 1.15 1.29 1.44 2.17 0.00 -
P/RPS 1.86 1.92 2.37 2.63 2.34 4.10 0.00 -100.00%
P/EPS 106.32 37.06 48.12 110.26 39.89 67.39 0.00 -100.00%
EY 0.94 2.70 2.08 0.91 2.51 1.48 0.00 -100.00%
DY 0.00 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 1.00 1.10 0.76 1.10 0.00 -100.00%

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