[SEB] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 81.96%
YoY--%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 11,678 9,880 6,352 17,053 15,981 17,970 18,031 -25.12%
PBT 108 946 -262 3,997 2,150 2,908 3,108 -89.32%
Tax -30 -196 -1 -931 -487 -705 -788 -88.66%
NP 78 750 -263 3,066 1,663 2,203 2,320 -89.56%
-
NP to SH 67 761 -266 2,935 1,613 2,177 2,279 -90.45%
-
Tax Rate 27.78% 20.72% - 23.29% 22.65% 24.24% 25.35% -
Total Cost 11,600 9,130 6,615 13,987 14,318 15,767 15,711 -18.29%
-
Net Worth 56,112 48,100 37,481 3,452,423 0 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 56,112 48,100 37,481 3,452,423 0 0 0 -
NOSH 83,750 71,792 60,454 79,972 79,851 71,377 60,131 24.69%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.67% 7.59% -4.14% 17.98% 10.41% 12.26% 12.87% -
ROE 0.12% 1.58% -0.71% 0.09% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.94 13.76 10.51 21.32 20.01 25.18 29.99 -39.96%
EPS 0.08 1.06 -0.44 3.67 2.02 3.05 3.79 -92.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.62 43.17 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,972
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.60 12.35 7.94 21.32 19.98 22.46 22.54 -25.11%
EPS 0.08 0.95 -0.33 3.67 2.02 2.72 2.85 -90.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7014 0.6013 0.4685 43.1553 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 - - - - - -
Price 0.63 0.65 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.52 4.72 0.00 0.00 0.00 0.00 0.00 -
P/EPS 787.50 61.32 0.00 0.00 0.00 0.00 0.00 -
EY 0.13 1.63 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 16/08/10 24/05/10 - - - - -
Price 0.65 0.69 0.73 0.00 0.00 0.00 0.00 -
P/RPS 4.66 5.01 6.95 0.00 0.00 0.00 0.00 -
P/EPS 812.50 65.09 -165.91 0.00 0.00 0.00 0.00 -
EY 0.12 1.54 -0.60 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 1.18 0.00 0.00 0.00 0.00 -

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