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

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -154.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 81,478 85,570 84,354 81,364 82,034 84,425 87,260 -4.47%
PBT -959 81 380 -1,316 3,152 4,166 6,772 -
Tax -512 -622 -680 -512 -960 -1,561 -2,306 -63.36%
NP -1,471 -541 -300 -1,828 2,192 2,605 4,466 -
-
NP to SH -983 86 162 -1,200 2,192 2,605 4,466 -
-
Tax Rate - 767.90% 178.95% - 30.46% 37.47% 34.05% -
Total Cost 82,949 86,111 84,654 83,192 79,842 81,820 82,794 0.12%
-
Net Worth 48,689 54,201 47,960 46,988 51,236 47,192 48,516 0.23%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 1,084 - - - 2,166 - 4,465 -61.11%
Div Payout % 0.00% - - - 98.86% - 100.00% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 48,689 54,201 47,960 46,988 51,236 47,192 48,516 0.23%
NOSH 40,163 40,624 40,499 40,000 40,128 40,123 40,089 0.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -1.81% -0.63% -0.36% -2.25% 2.67% 3.09% 5.12% -
ROE -2.02% 0.16% 0.34% -2.55% 4.28% 5.52% 9.21% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 202.87 210.64 208.28 203.41 204.43 210.42 217.66 -4.58%
EPS -2.45 0.21 0.40 -3.00 5.46 6.49 11.14 -
DPS 2.70 0.00 0.00 0.00 5.40 0.00 11.14 -61.16%
NAPS 1.2123 1.3342 1.1842 1.1747 1.2768 1.1762 1.2102 0.11%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 104.22 109.45 107.89 104.07 104.93 107.99 111.61 -4.46%
EPS -1.26 0.11 0.21 -1.53 2.80 3.33 5.71 -
DPS 1.39 0.00 0.00 0.00 2.77 0.00 5.71 -61.04%
NAPS 0.6228 0.6933 0.6134 0.601 0.6554 0.6036 0.6206 0.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.96 1.05 1.14 1.11 1.13 1.20 1.10 -
P/RPS 0.47 0.50 0.55 0.55 0.55 0.57 0.51 -5.30%
P/EPS -39.22 492.19 285.00 -37.00 20.69 18.48 9.87 -
EY -2.55 0.20 0.35 -2.70 4.83 5.41 10.13 -
DY 2.81 0.00 0.00 0.00 4.78 0.00 10.13 -57.49%
P/NAPS 0.79 0.79 0.96 0.94 0.89 1.02 0.91 -9.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 14/06/06 23/02/06 29/11/05 30/08/05 27/05/05 25/02/05 26/11/04 -
Price 0.98 0.98 1.01 1.04 1.05 1.15 1.06 -
P/RPS 0.48 0.47 0.48 0.51 0.51 0.55 0.49 -1.36%
P/EPS -40.04 459.38 252.50 -34.67 19.22 17.71 9.52 -
EY -2.50 0.22 0.40 -2.88 5.20 5.65 10.51 -
DY 2.76 0.00 0.00 0.00 5.14 0.00 10.51 -59.02%
P/NAPS 0.81 0.73 0.85 0.89 0.82 0.98 0.88 -5.38%

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