[SEEHUP] QoQ Annualized 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- -18.86%
YoY- -5.78%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 69,388 73,044 75,472 79,112 79,860 65,811 63,692 5.89%
PBT 3,000 2,238 3,504 4,828 5,752 2,184 4,358 -22.09%
Tax -440 -1,024 -1,577 -2,384 -2,740 -1,487 -1,540 -56.71%
NP 2,560 1,214 1,926 2,444 3,012 697 2,818 -6.21%
-
NP to SH 2,560 1,214 1,926 2,444 3,012 697 2,818 -6.21%
-
Tax Rate 14.67% 45.76% 45.01% 49.38% 47.64% 68.09% 35.34% -
Total Cost 66,828 71,830 73,545 76,668 76,848 65,114 60,873 6.43%
-
Net Worth 44,831 45,683 46,352 47,146 47,204 45,953 47,352 -3.59%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 1,402 - - - - - -
Div Payout % - 115.51% - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 44,831 45,683 46,352 47,146 47,204 45,953 47,352 -3.59%
NOSH 39,999 40,066 40,027 40,032 40,483 40,057 40,037 -0.06%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.69% 1.66% 2.55% 3.09% 3.77% 1.06% 4.43% -
ROE 5.71% 2.66% 4.16% 5.18% 6.38% 1.52% 5.95% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 173.47 182.31 188.55 197.62 197.26 164.29 159.08 5.95%
EPS 6.40 3.03 4.81 6.10 7.44 1.74 7.04 -6.17%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1208 1.1402 1.158 1.1777 1.166 1.1472 1.1827 -3.52%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 85.84 90.36 93.37 97.87 98.80 81.42 78.79 5.89%
EPS 3.17 1.50 2.38 3.02 3.73 0.86 3.49 -6.22%
DPS 0.00 1.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5546 0.5652 0.5734 0.5833 0.584 0.5685 0.5858 -3.59%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.21 1.20 1.25 1.32 1.38 1.52 1.49 -
P/RPS 0.70 0.66 0.66 0.67 0.70 0.93 0.94 -17.88%
P/EPS 18.91 39.60 25.97 21.62 18.55 87.36 21.16 -7.23%
EY 5.29 2.52 3.85 4.62 5.39 1.14 4.72 7.91%
DY 0.00 2.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.05 1.08 1.12 1.18 1.32 1.26 -9.79%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 29/08/02 29/05/02 27/02/02 -
Price 1.15 1.17 1.23 1.29 1.33 1.49 1.48 -
P/RPS 0.66 0.64 0.65 0.65 0.67 0.91 0.93 -20.48%
P/EPS 17.97 38.61 25.55 21.13 17.88 85.63 21.02 -9.94%
EY 5.57 2.59 3.91 4.73 5.59 1.17 4.76 11.07%
DY 0.00 2.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.03 1.06 1.10 1.14 1.30 1.25 -12.13%

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