[SEEHUP] QoQ TTM 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- -7.96%
YoY- -1245.96%
Quarter Report
Latest QR
Upcoming QR
SEEHUP's Result
SEEHUP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 91,193 94,231 94,710 94,405 110,123 130,001 146,071 -26.97%
PBT -1,390 -2,438 -9,992 -16,696 -15,241 -13,227 -6,139 -62.88%
Tax -637 -711 -256 -203 -436 -674 -981 -25.03%
NP -2,027 -3,149 -10,248 -16,899 -15,677 -13,901 -7,120 -56.75%
-
NP to SH -1,264 -1,993 -6,567 -13,339 -12,356 -10,935 -6,293 -65.73%
-
Tax Rate - - - - - - - -
Total Cost 93,220 97,380 104,958 111,304 125,800 143,902 153,191 -28.21%
-
Net Worth 48,181 58,576 43,808 39,376 40,284 40,763 45,786 3.46%
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 48,181 58,576 43,808 39,376 40,284 40,763 45,786 3.46%
NOSH 48,181 51,464 51,464 41,202 41,360 41,262 41,279 10.86%
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 -2.22% -3.34% -10.82% -17.90% -14.24% -10.69% -4.87% -
ROE -2.62% -3.40% -14.99% -33.88% -30.67% -26.83% -13.74% -
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 189.27 183.10 223.28 229.13 266.25 315.06 353.86 -34.13%
EPS -2.62 -3.87 -15.48 -32.37 -29.87 -26.50 -15.25 -69.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.1382 1.0328 0.9557 0.974 0.9879 1.1092 -6.68%
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 112.82 116.57 117.17 116.79 136.23 160.83 180.71 -26.97%
EPS -1.56 -2.47 -8.12 -16.50 -15.29 -13.53 -7.79 -65.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5961 0.7247 0.542 0.4871 0.4984 0.5043 0.5664 3.46%
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 0.31 0.32 0.29 0.40 0.29 0.26 0.23 22.03%
P/EPS -22.11 -14.98 -4.20 -2.84 -2.61 -3.06 -5.25 161.01%
EY -4.52 -6.68 -23.82 -35.19 -38.30 -32.72 -19.06 -61.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.51 0.63 0.96 0.80 0.82 0.72 -13.43%
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 0.33 0.33 0.26 0.42 0.37 0.25 0.25 20.35%
P/EPS -24.01 -15.49 -3.78 -2.97 -3.28 -2.94 -5.90 155.11%
EY -4.16 -6.45 -26.46 -33.72 -30.48 -33.98 -16.94 -60.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.57 1.00 1.01 0.79 0.81 -15.43%

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