[SEEHUP] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 140.08%
YoY- 141.01%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 84,134 86,713 88,010 89,724 94,181 96,972 94,826 -7.67%
PBT 334 400 6 1,192 -2,787 -3,190 -3,792 -
Tax -252 -692 -634 -584 -587 -514 -464 -33.45%
NP 82 -292 -628 608 -3,374 -3,705 -4,256 -
-
NP to SH 276 13 -336 848 -2,116 -2,125 -2,542 -
-
Tax Rate 75.45% 173.00% 10,566.67% 48.99% - - - -
Total Cost 84,052 87,005 88,638 89,116 97,555 100,677 99,082 -10.39%
-
Net Worth 54,949 61,423 58,560 59,393 63,213 43,808 39,438 24.77%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 54,949 61,423 58,560 59,393 63,213 43,808 39,438 24.77%
NOSH 47,903 49,998 48,000 48,181 51,464 51,464 41,266 10.46%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.10% -0.34% -0.71% 0.68% -3.58% -3.82% -4.49% -
ROE 0.50% 0.02% -0.57% 1.43% -3.35% -4.85% -6.45% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 175.63 173.43 183.35 186.22 183.00 228.62 229.79 -16.41%
EPS 0.53 0.03 -0.70 1.76 -4.82 -5.01 -6.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1471 1.2285 1.22 1.2327 1.2283 1.0328 0.9557 12.95%
Adjusted Per Share Value based on latest NOSH - 48,181
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 104.08 107.27 108.88 111.00 116.51 119.97 117.31 -7.67%
EPS 0.34 0.02 -0.42 1.05 -2.62 -2.63 -3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6798 0.7599 0.7245 0.7348 0.782 0.542 0.4879 24.77%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.71 0.79 0.66 0.58 0.58 0.65 0.92 -
P/RPS 0.40 0.46 0.36 0.31 0.32 0.28 0.40 0.00%
P/EPS 123.23 2,962.50 -94.29 32.95 -14.11 -12.97 -14.94 -
EY 0.81 0.03 -1.06 3.03 -7.09 -7.71 -6.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.54 0.47 0.47 0.63 0.96 -25.30%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.79 0.73 0.80 0.63 0.60 0.585 0.96 -
P/RPS 0.45 0.42 0.44 0.34 0.33 0.26 0.42 4.71%
P/EPS 137.11 2,737.50 -114.29 35.80 -14.59 -11.68 -15.58 -
EY 0.73 0.04 -0.88 2.79 -6.85 -8.57 -6.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.59 0.66 0.51 0.49 0.57 1.00 -21.93%

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