[SEEHUP] YoY Quarter Result on 31-Mar-2008 [#4]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Quarter Result
Revenue	38,001	23,092	19,656	28,408	26,864	17,347	18,715	12.52%
YoY %	64.56%	17.48%	-30.81%	5.75%	54.86%	-7.31%	-	-
Horiz. %	203.05%	123.39%	105.03%	151.79%	143.54%	92.69%	100.00%	-
PBT	-511	815	-782	1,431	244	-1,021	26	-
YoY %	-162.70%	204.22%	-154.65%	486.48%	123.90%	-4,026.92%	-	-
Horiz. %	-1,965.38%	3,134.62%	-3,007.69%	5,503.85%	938.46%	-3,926.92%	100.00%	-
Tax	-177	-472	108	181	385	-45	199	-
YoY %	62.50%	-537.04%	-40.33%	-52.99%	955.56%	-122.61%	-	-
Horiz. %	-88.94%	-237.19%	54.27%	90.95%	193.47%	-22.61%	100.00%	-
NP	-688	343	-674	1,612	629	-1,066	225	-
YoY %	-300.58%	150.89%	-141.81%	156.28%	159.01%	-573.78%	-	-
Horiz. %	-305.78%	152.44%	-299.56%	716.44%	279.56%	-473.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-326	156	-214	1,663	-495	-1,049	225	-
YoY %	-308.97%	172.90%	-112.87%	435.96%	52.81%	-566.22%	-	-
Horiz. %	-144.89%	69.33%	-95.11%	739.11%	-220.00%	-466.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	57.91%	-	-12.65%	-157.79%	-	-765.38%	-
YoY %	-	0.00%	-	91.98%	0.00%	-	-	-
Horiz. %	-	-7.57%	-	1.65%	20.62%	-	100.00%	-
Total Cost	38,689	22,749	20,330	26,796	26,235	18,413	18,490	13.08%
YoY %	70.07%	11.90%	-24.13%	2.14%	42.48%	-0.42%	-	-
Horiz. %	209.24%	123.03%	109.95%	144.92%	141.89%	99.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,195	53,068	53,269	51,380	48,578	48,768	47,483	1.91%
YoY %	0.24%	-0.38%	3.68%	5.77%	-0.39%	2.71%	-	-
Horiz. %	112.03%	111.76%	112.19%	108.21%	102.31%	102.71%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	2,160	1,453	1,442	1,448	1,085	2,169	-
YoY %	-	48.66%	0.76%	-0.41%	33.46%	-49.98%	-	-
Horiz. %	-	99.59%	66.99%	66.48%	66.76%	50.02%	100.00%	-
Div Payout %	-	1,384.62%	0.00%	86.75%	0.00%	0.00%	964.29%	-
YoY %	-	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	143.59%	0.00%	9.00%	0.00%	0.00%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	53,195	53,068	53,269	51,380	48,578	48,768	47,483	1.91%
YoY %	0.24%	-0.38%	3.68%	5.77%	-0.39%	2.71%	-	-
Horiz. %	112.03%	111.76%	112.19%	108.21%	102.31%	102.71%	100.00%	-
NOSH	40,740	40,000	40,377	40,072	40,243	40,191	40,178	0.23%
YoY %	1.85%	-0.93%	0.76%	-0.42%	0.13%	0.03%	-	-
Horiz. %	101.40%	99.56%	100.50%	99.74%	100.16%	100.03%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	-1.81%	1.49%	-3.43%	5.67%	2.34%	-6.15%	1.20%	-
YoY %	-221.48%	143.44%	-160.49%	142.31%	138.05%	-612.50%	-	-
Horiz. %	-150.83%	124.17%	-285.83%	472.50%	195.00%	-512.50%	100.00%	-
ROE	-0.61%	0.29%	-0.40%	3.24%	-1.02%	-2.15%	0.47%	-
YoY %	-310.34%	172.50%	-112.35%	417.65%	52.56%	-557.45%	-	-
Horiz. %	-129.79%	61.70%	-85.11%	689.36%	-217.02%	-457.45%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	93.28	57.73	48.68	70.89	66.75	43.16	46.58	12.26%
YoY %	61.58%	18.59%	-31.33%	6.20%	54.66%	-7.34%	-	-
Horiz. %	200.26%	123.94%	104.51%	152.19%	143.30%	92.66%	100.00%	-
EPS	-0.80	0.39	-0.53	4.15	-1.23	-2.61	0.56	-
YoY %	-305.13%	173.58%	-112.77%	437.40%	52.87%	-566.07%	-	-
Horiz. %	-142.86%	69.64%	-94.64%	741.07%	-219.64%	-466.07%	100.00%	-
DPS	0.00	5.40	3.60	3.60	3.60	2.70	5.40	-
YoY %	0.00%	50.00%	0.00%	0.00%	33.33%	-50.00%	-	-
Horiz. %	0.00%	100.00%	66.67%	66.67%	66.67%	50.00%	100.00%	-
NAPS	1.3057	1.3267	1.3193	1.2822	1.2071	1.2134	1.1818	1.67%
YoY %	-1.58%	0.56%	2.89%	6.22%	-0.52%	2.67%	-	-
Horiz. %	110.48%	112.26%	111.63%	108.50%	102.14%	102.67%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 40,072
RPS	47.01	28.57	24.32	35.14	33.23	21.46	23.15	12.52%
YoY %	64.54%	17.48%	-30.79%	5.75%	54.85%	-7.30%	-	-
Horiz. %	203.07%	123.41%	105.05%	151.79%	143.54%	92.70%	100.00%	-
EPS	-0.40	0.19	-0.26	2.06	-0.61	-1.30	0.28	-
YoY %	-310.53%	173.08%	-112.62%	437.70%	53.08%	-564.29%	-	-
Horiz. %	-142.86%	67.86%	-92.86%	735.71%	-217.86%	-464.29%	100.00%	-
DPS	0.00	2.67	1.80	1.78	1.79	1.34	2.68	-
YoY %	0.00%	48.33%	1.12%	-0.56%	33.58%	-50.00%	-	-
Horiz. %	0.00%	99.63%	67.16%	66.42%	66.79%	50.00%	100.00%	-
NAPS	0.6581	0.6565	0.659	0.6356	0.601	0.6033	0.5874	1.91%
YoY %	0.24%	-0.38%	3.68%	5.76%	-0.38%	2.71%	-	-
Horiz. %	112.04%	111.76%	112.19%	108.21%	102.32%	102.71%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.90	0.98	0.83	1.06	1.00	0.96	1.13	-
P/RPS	0.96	1.70	1.70	1.50	1.50	2.22	2.43	-14.33%
YoY %	-43.53%	0.00%	13.33%	0.00%	-32.43%	-8.64%	-	-
Horiz. %	39.51%	69.96%	69.96%	61.73%	61.73%	91.36%	100.00%	-
P/EPS	-112.47	251.28	-156.60	25.54	-81.30	-36.78	201.79	-
YoY %	-144.76%	260.46%	-713.16%	131.41%	-121.04%	-118.23%	-	-
Horiz. %	-55.74%	124.53%	-77.61%	12.66%	-40.29%	-18.23%	100.00%	-
EY	-0.89	0.40	-0.64	3.92	-1.23	-2.72	0.50	-
YoY %	-322.50%	162.50%	-116.33%	418.70%	54.78%	-644.00%	-	-
Horiz. %	-178.00%	80.00%	-128.00%	784.00%	-246.00%	-544.00%	100.00%	-
DY	0.00	5.51	4.34	3.40	3.60	2.81	4.78	-
YoY %	0.00%	26.96%	27.65%	-5.56%	28.11%	-41.21%	-	-
Horiz. %	0.00%	115.27%	90.79%	71.13%	75.31%	58.79%	100.00%	-
P/NAPS	0.69	0.74	0.63	0.83	0.83	0.79	0.96	-5.35%
YoY %	-6.76%	17.46%	-24.10%	0.00%	5.06%	-17.71%	-	-
Horiz. %	71.88%	77.08%	65.62%	86.46%	86.46%	82.29%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	31/05/11	27/05/10	29/05/09	30/05/08	29/05/07	14/06/06	27/05/05	-
Price	0.90	1.00	0.93	1.00	0.95	0.98	1.05	-
P/RPS	0.96	1.73	1.91	1.41	1.42	2.27	2.25	-13.22%
YoY %	-44.51%	-9.42%	35.46%	-0.70%	-37.44%	0.89%	-	-
Horiz. %	42.67%	76.89%	84.89%	62.67%	63.11%	100.89%	100.00%	-
P/EPS	-112.47	256.41	-175.47	24.10	-77.24	-37.55	187.50	-
YoY %	-143.86%	246.13%	-828.09%	131.20%	-105.70%	-120.03%	-	-
Horiz. %	-59.98%	136.75%	-93.58%	12.85%	-41.19%	-20.03%	100.00%	-
EY	-0.89	0.39	-0.57	4.15	-1.29	-2.66	0.53	-
YoY %	-328.21%	168.42%	-113.73%	421.71%	51.50%	-601.89%	-	-
Horiz. %	-167.92%	73.58%	-107.55%	783.02%	-243.40%	-501.89%	100.00%	-
DY	0.00	5.40	3.87	3.60	3.79	2.76	5.14	-
YoY %	0.00%	39.53%	7.50%	-5.01%	37.32%	-46.30%	-	-
Horiz. %	0.00%	105.06%	75.29%	70.04%	73.74%	53.70%	100.00%	-
P/NAPS	0.69	0.75	0.70	0.78	0.79	0.81	0.89	-4.15%
YoY %	-8.00%	7.14%	-10.26%	-1.27%	-2.47%	-8.99%	-	-
Horiz. %	77.53%	84.27%	78.65%	87.64%	88.76%	91.01%	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