[SEEHUP] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 81.26%
YoY- -157.19%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 94,181 96,972 94,826 101,876 131,655 144,093 166,118 -31.47%
PBT -2,787 -3,190 -3,792 -3,000 -13,349 -7,504 3,146 -
Tax -587 -514 -464 -880 -682 -1,072 -1,406 -44.11%
NP -3,374 -3,705 -4,256 -3,880 -14,031 -8,576 1,740 -
-
NP to SH -2,116 -2,125 -2,542 -2,068 -11,033 -7,956 2,266 -
-
Tax Rate - - - - - - 44.69% -
Total Cost 97,555 100,677 99,082 105,756 145,686 152,669 164,378 -29.35%
-
Net Worth 63,213 43,808 39,438 40,284 46,508 45,771 52,789 12.75%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 63,213 43,808 39,438 40,284 46,508 45,771 52,789 12.75%
NOSH 51,464 51,464 41,266 41,360 41,264 41,265 41,200 15.96%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -3.58% -3.82% -4.49% -3.81% -10.66% -5.95% 1.05% -
ROE -3.35% -4.85% -6.45% -5.13% -23.72% -17.38% 4.29% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 183.00 228.62 229.79 246.32 319.05 349.19 403.20 -40.91%
EPS -4.82 -5.01 -6.16 -5.00 -26.74 -19.28 5.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2283 1.0328 0.9557 0.974 1.1271 1.1092 1.2813 -2.77%
Adjusted Per Share Value based on latest NOSH - 41,360
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 120.46 124.03 121.29 130.31 168.40 184.31 212.48 -31.47%
EPS -2.71 -2.72 -3.25 -2.65 -14.11 -10.18 2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8085 0.5603 0.5044 0.5153 0.5949 0.5855 0.6752 12.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.58 0.65 0.92 0.78 0.81 0.80 0.885 -
P/RPS 0.32 0.28 0.40 0.32 0.25 0.23 0.22 28.34%
P/EPS -14.11 -12.97 -14.94 -15.60 -3.03 -4.15 16.09 -
EY -7.09 -7.71 -6.70 -6.41 -33.01 -24.10 6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.63 0.96 0.80 0.72 0.72 0.69 -22.56%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 29/02/12 29/11/11 -
Price 0.60 0.585 0.96 0.98 0.78 0.90 0.80 -
P/RPS 0.33 0.26 0.42 0.40 0.24 0.26 0.20 39.59%
P/EPS -14.59 -11.68 -15.58 -19.60 -2.92 -4.67 14.55 -
EY -6.85 -8.57 -6.42 -5.10 -34.28 -21.42 6.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 1.00 1.01 0.69 0.81 0.62 -14.50%

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