[SEEHUP] YoY Quarter Result on 31-Mar-2009 [#4]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -137.28%
YoY- -112.87%
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 21,931 38,001 23,092 19,656 28,408 26,864 17,347 3.98%
PBT -7,599 -511 815 -782 1,431 244 -1,021 39.68%
Tax 130 -177 -472 108 181 385 -45 -
NP -7,469 -688 343 -674 1,612 629 -1,066 38.28%
-
NP to SH -4,968 -326 156 -214 1,663 -495 -1,049 29.55%
-
Tax Rate - - 57.91% - -12.65% -157.79% - -
Total Cost 29,400 38,689 22,749 20,330 26,796 26,235 18,413 8.10%
-
Net Worth 40,763 53,195 53,068 53,269 51,380 48,578 48,768 -2.94%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 2,160 1,453 1,442 1,448 1,085 -
Div Payout % - - 1,384.62% 0.00% 86.75% 0.00% 0.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 40,763 53,195 53,068 53,269 51,380 48,578 48,768 -2.94%
NOSH 41,262 40,740 40,000 40,377 40,072 40,243 40,191 0.43%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -34.06% -1.81% 1.49% -3.43% 5.67% 2.34% -6.15% -
ROE -12.19% -0.61% 0.29% -0.40% 3.24% -1.02% -2.15% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 53.15 93.28 57.73 48.68 70.89 66.75 43.16 3.52%
EPS -12.04 -0.80 0.39 -0.53 4.15 -1.23 -2.61 28.99%
DPS 0.00 0.00 5.40 3.60 3.60 3.60 2.70 -
NAPS 0.9879 1.3057 1.3267 1.3193 1.2822 1.2071 1.2134 -3.36%
Adjusted Per Share Value based on latest NOSH - 40,377
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 27.13 47.01 28.57 24.32 35.14 33.23 21.46 3.98%
EPS -6.15 -0.40 0.19 -0.26 2.06 -0.61 -1.30 29.53%
DPS 0.00 0.00 2.67 1.80 1.78 1.79 1.34 -
NAPS 0.5043 0.6581 0.6565 0.659 0.6356 0.601 0.6033 -2.94%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.81 0.90 0.98 0.83 1.06 1.00 0.96 -
P/RPS 1.52 0.96 1.70 1.70 1.50 1.50 2.22 -6.11%
P/EPS -6.73 -112.47 251.28 -156.60 25.54 -81.30 -36.78 -24.63%
EY -14.86 -0.89 0.40 -0.64 3.92 -1.23 -2.72 32.67%
DY 0.00 0.00 5.51 4.34 3.40 3.60 2.81 -
P/NAPS 0.82 0.69 0.74 0.63 0.83 0.83 0.79 0.62%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 31/05/11 27/05/10 29/05/09 30/05/08 29/05/07 14/06/06 -
Price 0.78 0.90 1.00 0.93 1.00 0.95 0.98 -
P/RPS 1.47 0.96 1.73 1.91 1.41 1.42 2.27 -6.97%
P/EPS -6.48 -112.47 256.41 -175.47 24.10 -77.24 -37.55 -25.36%
EY -15.44 -0.89 0.39 -0.57 4.15 -1.29 -2.66 34.02%
DY 0.00 0.00 5.40 3.87 3.60 3.79 2.76 -
P/NAPS 0.79 0.69 0.75 0.70 0.78 0.79 0.81 -0.41%

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