[SEEHUP] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[SEEHUP] SEE HUP CONSOLIDATED BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -145.84%
YoY- -212.18%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,431 94,181 72,729 47,413 25,469 131,655 108,070 -64.97%
PBT 298 -2,787 -2,393 -1,896 -750 -13,349 -5,628 -
Tax -146 -587 -386 -232 -220 -682 -804 -67.96%
NP 152 -3,374 -2,779 -2,128 -970 -14,031 -6,432 -
-
NP to SH 212 -2,116 -1,594 -1,271 -517 -11,033 -5,967 -
-
Tax Rate 48.99% - - - - - - -
Total Cost 22,279 97,555 75,508 49,541 26,439 145,686 114,502 -66.45%
-
Net Worth 59,393 63,213 43,808 39,438 40,284 46,508 45,771 18.98%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 59,393 63,213 43,808 39,438 40,284 46,508 45,771 18.98%
NOSH 48,181 51,464 51,464 41,266 41,360 41,264 41,265 10.89%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.68% -3.58% -3.82% -4.49% -3.81% -10.66% -5.95% -
ROE 0.36% -3.35% -3.64% -3.22% -1.28% -23.72% -13.04% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.55 183.00 171.46 114.90 61.58 319.05 261.89 -68.42%
EPS 0.44 -4.82 -3.76 -3.08 -1.25 -26.74 -14.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2327 1.2283 1.0328 0.9557 0.974 1.1271 1.1092 7.29%
Adjusted Per Share Value based on latest NOSH - 41,202
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.69 120.46 93.03 60.64 32.58 168.40 138.23 -64.97%
EPS 0.27 -2.71 -2.04 -1.63 -0.66 -14.11 -7.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7597 0.8085 0.5603 0.5044 0.5153 0.5949 0.5855 18.98%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.58 0.58 0.65 0.92 0.78 0.81 0.80 -
P/RPS 1.25 0.32 0.38 0.80 1.27 0.25 0.31 153.55%
P/EPS 131.82 -14.11 -17.30 -29.87 -62.40 -3.03 -5.53 -
EY 0.76 -7.09 -5.78 -3.35 -1.60 -33.01 -18.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.63 0.96 0.80 0.72 0.72 -24.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 30/05/12 29/02/12 -
Price 0.63 0.60 0.585 0.96 0.98 0.78 0.90 -
P/RPS 1.35 0.33 0.34 0.84 1.59 0.24 0.34 150.95%
P/EPS 143.18 -14.59 -15.57 -31.17 -78.40 -2.92 -6.22 -
EY 0.70 -6.85 -6.42 -3.21 -1.28 -34.28 -16.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.57 1.00 1.01 0.69 0.81 -26.55%

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