[SEEHUP] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 178.23%
YoY- 69.22%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Revenue 133,956 92,864 81,364 85,740 69,388 58,720 79,860 10.89%
PBT 8,284 1,044 -1,316 6,976 3,000 2,864 5,752 7.56%
Tax -2,260 -800 -512 -2,644 -440 -1,288 -2,740 -3.77%
NP 6,024 244 -1,828 4,332 2,560 1,576 3,012 14.86%
-
NP to SH 3,800 -440 -1,200 4,332 2,560 1,576 3,012 4.75%
-
Tax Rate 27.28% 76.63% - 37.90% 14.67% 44.97% 47.64% -
Total Cost 127,932 92,620 83,192 81,408 66,828 57,144 76,848 10.72%
-
Net Worth 49,327 49,275 46,988 47,391 44,831 46,255 47,204 0.88%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Net Worth 49,327 49,275 46,988 47,391 44,831 46,255 47,204 0.88%
NOSH 40,084 40,740 40,000 40,111 39,999 24,936 40,483 -0.19%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
NP Margin 4.50% 0.26% -2.25% 5.05% 3.69% 2.68% 3.77% -
ROE 7.70% -0.89% -2.55% 9.14% 5.71% 3.41% 6.38% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
RPS 334.18 227.94 203.41 213.76 173.47 235.48 197.26 11.11%
EPS 9.48 -1.08 -3.00 10.80 6.40 6.32 7.44 4.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2306 1.2095 1.1747 1.1815 1.1208 1.8549 1.166 1.08%
Adjusted Per Share Value based on latest NOSH - 40,111
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
RPS 171.34 118.78 104.07 109.67 88.75 75.11 102.15 10.89%
EPS 4.86 -0.56 -1.53 5.54 3.27 2.02 3.85 4.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6309 0.6303 0.601 0.6062 0.5734 0.5916 0.6038 0.88%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 28/06/02 -
Price 1.14 0.98 1.11 1.06 1.21 1.99 1.38 -
P/RPS 0.34 0.43 0.55 0.50 0.70 0.85 0.70 -13.44%
P/EPS 12.03 -90.74 -37.00 9.81 18.91 31.49 18.55 -8.29%
EY 8.32 -1.10 -2.70 10.19 5.29 3.18 5.39 9.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.81 0.94 0.90 1.08 1.07 1.18 -4.64%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 CAGR
Date 29/08/07 29/08/06 30/08/05 27/08/04 29/08/03 27/08/01 29/08/02 -
Price 1.28 0.99 1.04 1.10 1.15 2.22 1.33 -
P/RPS 0.38 0.43 0.51 0.51 0.66 0.94 0.67 -10.71%
P/EPS 13.50 -91.67 -34.67 10.19 17.97 35.13 17.88 -5.46%
EY 7.41 -1.09 -2.88 9.82 5.57 2.85 5.59 5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.82 0.89 0.93 1.03 1.20 1.14 -1.81%

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