[SHH] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 67.63%
YoY- -124.92%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 94,596 97,616 99,116 92,553 92,765 97,158 115,816 -12.61%
PBT -3,754 -3,888 -7,908 -745 -3,745 -2,538 -1,796 63.40%
Tax -48 -48 -48 -505 -116 -152 -148 -52.76%
NP -3,802 -3,936 -7,956 -1,250 -3,861 -2,690 -1,944 56.32%
-
NP to SH -3,802 -3,936 -7,956 -1,250 -3,861 -2,690 -1,944 56.32%
-
Tax Rate - - - - - - - -
Total Cost 98,398 101,552 107,072 93,803 96,626 99,848 117,760 -11.27%
-
Net Worth 65,497 65,997 65,966 68,000 66,522 68,999 70,144 -4.46%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 65,497 65,997 65,966 68,000 66,522 68,999 70,144 -4.46%
NOSH 49,998 49,998 49,974 50,000 50,017 49,999 50,103 -0.13%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -4.02% -4.03% -8.03% -1.35% -4.16% -2.77% -1.68% -
ROE -5.81% -5.96% -12.06% -1.84% -5.80% -3.90% -2.77% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 189.20 195.24 198.33 185.11 185.47 194.32 231.16 -12.48%
EPS -7.60 -7.88 -15.92 -2.50 -7.72 -5.38 -3.88 56.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.32 1.32 1.36 1.33 1.38 1.40 -4.32%
Adjusted Per Share Value based on latest NOSH - 50,030
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 94.60 97.62 99.12 92.56 92.77 97.16 115.82 -12.61%
EPS -3.80 -3.94 -7.96 -1.25 -3.86 -2.69 -1.94 56.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.655 0.66 0.6597 0.68 0.6653 0.69 0.7015 -4.46%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.32 0.40 0.23 0.30 0.54 0.45 0.50 -
P/RPS 0.17 0.20 0.12 0.16 0.29 0.23 0.22 -15.77%
P/EPS -4.21 -5.08 -1.44 -12.00 -6.99 -8.36 -12.89 -52.54%
EY -23.77 -19.68 -69.22 -8.33 -14.30 -11.96 -7.76 110.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.30 0.17 0.22 0.41 0.33 0.36 -23.66%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 28/02/12 29/11/11 26/08/11 30/05/11 24/02/11 25/11/10 -
Price 0.40 0.30 0.40 0.30 0.31 0.45 0.45 -
P/RPS 0.21 0.15 0.20 0.16 0.17 0.23 0.19 6.89%
P/EPS -5.26 -3.81 -2.51 -12.00 -4.02 -8.36 -11.60 -40.94%
EY -19.01 -26.24 -39.80 -8.33 -24.90 -11.96 -8.62 69.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.30 0.22 0.23 0.33 0.32 -2.09%

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