[SEEHUP] YoY Quarter Result on 31-Mar-2005 [#4]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Quarter Result
Revenue	28,408	26,864	17,347	18,715	16,854	15,118	18,042	7.85%
YoY %	5.75%	54.86%	-7.31%	11.04%	11.48%	-16.21%	-	-
Horiz. %	157.45%	148.90%	96.15%	103.73%	93.42%	83.79%	100.00%	-
PBT	1,431	244	-1,021	26	-904	-414	-1,085	-
YoY %	486.48%	123.90%	-4,026.92%	102.88%	-118.36%	61.84%	-	-
Horiz. %	-131.89%	-22.49%	94.10%	-2.40%	83.32%	38.16%	100.00%	-
Tax	181	385	-45	199	370	182	1,085	-25.78%
YoY %	-52.99%	955.56%	-122.61%	-46.22%	103.30%	-83.23%	-	-
Horiz. %	16.68%	35.48%	-4.15%	18.34%	34.10%	16.77%	100.00%	-
NP	1,612	629	-1,066	225	-534	-232	0	-
YoY %	156.28%	159.01%	-573.78%	142.13%	-130.17%	0.00%	-	-
Horiz. %	-694.83%	-271.12%	459.48%	-96.98%	230.17%	100.00%	-	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,663	-495	-1,049	225	-534	-232	-1,418	-
YoY %	435.96%	52.81%	-566.22%	142.13%	-130.17%	83.64%	-	-
Horiz. %	-117.28%	34.91%	73.98%	-15.87%	37.66%	16.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-12.65%	-157.79%	-	-765.38%	-	-	-	-
YoY %	91.98%	0.00%	-	0.00%	-	-	-	-
Horiz. %	1.65%	20.62%	-	100.00%	-	-	-	-
Total Cost	26,796	26,235	18,413	18,490	17,388	15,350	18,042	6.80%
YoY %	2.14%	42.48%	-0.42%	6.34%	13.28%	-14.92%	-	-
Horiz. %	148.52%	145.41%	102.06%	102.48%	96.38%	85.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	51,380	48,578	48,768	47,483	46,454	46,092	45,952	1.87%
YoY %	5.77%	-0.39%	2.71%	2.22%	0.79%	0.30%	-	-
Horiz. %	111.81%	105.71%	106.13%	103.33%	101.09%	100.30%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	1,442	1,448	1,085	2,169	1,508	1,400	-	-
YoY %	-0.41%	33.46%	-49.98%	43.83%	7.71%	0.00%	-	-
Horiz. %	103.00%	103.43%	77.50%	154.93%	107.71%	100.00%	-	-
Div Payout %	86.75%	0.00%	0.00%	964.29%	0.00%	0.00%	-	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	9.00%	0.00%	0.00%	100.00%	-	-	-	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	51,380	48,578	48,768	47,483	46,454	46,092	45,952	1.87%
YoY %	5.77%	-0.39%	2.71%	2.22%	0.79%	0.30%	-	-
Horiz. %	111.81%	105.71%	106.13%	103.33%	101.09%	100.30%	100.00%	-
NOSH	40,072	40,243	40,191	40,178	40,223	40,000	40,056	0.00%
YoY %	-0.42%	0.13%	0.03%	-0.11%	0.56%	-0.14%	-	-
Horiz. %	100.04%	100.47%	100.34%	100.30%	100.42%	99.86%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	5.67%	2.34%	-6.15%	1.20%	-3.17%	-1.53%	0.00%	-
YoY %	142.31%	138.05%	-612.50%	137.85%	-107.19%	0.00%	-	-
Horiz. %	-370.59%	-152.94%	401.96%	-78.43%	207.19%	100.00%	-	-
ROE	3.24%	-1.02%	-2.15%	0.47%	-1.15%	-0.50%	-3.09%	-
YoY %	417.65%	52.56%	-557.45%	140.87%	-130.00%	83.82%	-	-
Horiz. %	-104.85%	33.01%	69.58%	-15.21%	37.22%	16.18%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	70.89	66.75	43.16	46.58	41.90	37.80	45.04	7.84%
YoY %	6.20%	54.66%	-7.34%	11.17%	10.85%	-16.07%	-	-
Horiz. %	157.39%	148.20%	95.83%	103.42%	93.03%	83.93%	100.00%	-
EPS	4.15	-1.23	-2.61	0.56	-1.33	-0.58	-3.54	-
YoY %	437.40%	52.87%	-566.07%	142.11%	-129.31%	83.62%	-	-
Horiz. %	-117.23%	34.75%	73.73%	-15.82%	37.57%	16.38%	100.00%	-
DPS	3.60	3.60	2.70	5.40	3.75	3.50	0.00	-
YoY %	0.00%	33.33%	-50.00%	44.00%	7.14%	0.00%	-	-
Horiz. %	102.86%	102.86%	77.14%	154.29%	107.14%	100.00%	-	-
NAPS	1.2822	1.2071	1.2134	1.1818	1.1549	1.1523	1.1472	1.86%
YoY %	6.22%	-0.52%	2.67%	2.33%	0.23%	0.44%	-	-
Horiz. %	111.77%	105.22%	105.77%	103.02%	100.67%	100.44%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 40,178
RPS	36.34	34.36	22.19	23.94	21.56	19.34	23.08	7.85%
YoY %	5.76%	54.84%	-7.31%	11.04%	11.48%	-16.20%	-	-
Horiz. %	157.45%	148.87%	96.14%	103.73%	93.41%	83.80%	100.00%	-
EPS	2.13	-0.63	-1.34	0.29	-0.68	-0.30	-1.81	-
YoY %	438.10%	52.99%	-562.07%	142.65%	-126.67%	83.43%	-	-
Horiz. %	-117.68%	34.81%	74.03%	-16.02%	37.57%	16.57%	100.00%	-
DPS	1.85	1.85	1.39	2.78	1.93	1.79	0.00	-
YoY %	0.00%	33.09%	-50.00%	44.04%	7.82%	0.00%	-	-
Horiz. %	103.35%	103.35%	77.65%	155.31%	107.82%	100.00%	-	-
NAPS	0.6572	0.6214	0.6238	0.6073	0.5942	0.5895	0.5878	1.87%
YoY %	5.76%	-0.38%	2.72%	2.20%	0.80%	0.29%	-	-
Horiz. %	111.81%	105.72%	106.12%	103.32%	101.09%	100.29%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	1.06	1.00	0.96	1.13	1.20	1.20	1.52	-
P/RPS	1.50	1.50	2.22	2.43	2.86	3.18	3.37	-12.60%
YoY %	0.00%	-32.43%	-8.64%	-15.03%	-10.06%	-5.64%	-	-
Horiz. %	44.51%	44.51%	65.88%	72.11%	84.87%	94.36%	100.00%	-
P/EPS	25.54	-81.30	-36.78	201.79	-90.39	-206.90	-42.94	-
YoY %	131.41%	-121.04%	-118.23%	323.24%	56.31%	-381.84%	-	-
Horiz. %	-59.48%	189.33%	85.65%	-469.93%	210.50%	481.84%	100.00%	-
EY	3.92	-1.23	-2.72	0.50	-1.11	-0.48	-2.33	-
YoY %	418.70%	54.78%	-644.00%	145.05%	-131.25%	79.40%	-	-
Horiz. %	-168.24%	52.79%	116.74%	-21.46%	47.64%	20.60%	100.00%	-
DY	3.40	3.60	2.81	4.78	3.13	2.92	0.00	-
YoY %	-5.56%	28.11%	-41.21%	52.72%	7.19%	0.00%	-	-
Horiz. %	116.44%	123.29%	96.23%	163.70%	107.19%	100.00%	-	-
P/NAPS	0.83	0.83	0.79	0.96	1.04	1.04	1.32	-7.43%
YoY %	0.00%	5.06%	-17.71%	-7.69%	0.00%	-21.21%	-	-
Horiz. %	62.88%	62.88%	59.85%	72.73%	78.79%	78.79%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	30/05/08	29/05/07	14/06/06	27/05/05	28/05/04	30/05/03	29/05/02	-
Price	1.00	0.95	0.98	1.05	1.15	1.17	1.49	-
P/RPS	1.41	1.42	2.27	2.25	2.74	3.10	3.31	-13.24%
YoY %	-0.70%	-37.44%	0.89%	-17.88%	-11.61%	-6.34%	-	-
Horiz. %	42.60%	42.90%	68.58%	67.98%	82.78%	93.66%	100.00%	-
P/EPS	24.10	-77.24	-37.55	187.50	-86.62	-201.72	-42.09	-
YoY %	131.20%	-105.70%	-120.03%	316.46%	57.06%	-379.26%	-	-
Horiz. %	-57.26%	183.51%	89.21%	-445.47%	205.80%	479.26%	100.00%	-
EY	4.15	-1.29	-2.66	0.53	-1.15	-0.50	-2.38	-
YoY %	421.71%	51.50%	-601.89%	146.09%	-130.00%	78.99%	-	-
Horiz. %	-174.37%	54.20%	111.76%	-22.27%	48.32%	21.01%	100.00%	-
DY	3.60	3.79	2.76	5.14	3.26	2.99	0.00	-
YoY %	-5.01%	37.32%	-46.30%	57.67%	9.03%	0.00%	-	-
Horiz. %	120.40%	126.76%	92.31%	171.91%	109.03%	100.00%	-	-
P/NAPS	0.78	0.79	0.81	0.89	1.00	1.02	1.30	-8.15%
YoY %	-1.27%	-2.47%	-8.99%	-11.00%	-1.96%	-21.54%	-	-
Horiz. %	60.00%	60.77%	62.31%	68.46%	76.92%	78.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos