[SHH] QoQ Annualized Quarter Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 25.68%
YoY- -126.08%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 91,026 95,526 101,404 95,233 94,596 97,616 99,116 -5.51%
PBT 1,017 1,826 1,060 -2,844 -3,754 -3,888 -7,908 -
Tax -288 -394 -272 18 -48 -48 -48 229.83%
NP 729 1,432 788 -2,826 -3,802 -3,936 -7,956 -
-
NP to SH 729 1,432 788 -2,826 -3,802 -3,936 -7,956 -
-
Tax Rate 28.32% 21.58% 25.66% - - - - -
Total Cost 90,297 94,094 100,616 98,059 98,398 101,552 107,072 -10.72%
-
Net Worth 65,997 65,997 65,497 65,497 65,497 65,997 65,966 0.03%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 65,997 65,997 65,497 65,497 65,497 65,997 65,966 0.03%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,974 0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.80% 1.50% 0.78% -2.97% -4.02% -4.03% -8.03% -
ROE 1.11% 2.17% 1.20% -4.31% -5.81% -5.96% -12.06% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 182.06 191.06 202.82 190.47 189.20 195.24 198.33 -5.54%
EPS 1.45 2.86 1.56 -5.65 -7.60 -7.88 -15.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.31 1.31 1.31 1.32 1.32 0.00%
Adjusted Per Share Value based on latest NOSH - 49,998
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 91.03 95.53 101.41 95.24 94.60 97.62 99.12 -5.51%
EPS 0.73 1.43 0.79 -2.83 -3.80 -3.94 -7.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.655 0.655 0.655 0.66 0.6597 0.03%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.20 0.29 0.27 0.33 0.32 0.40 0.23 -
P/RPS 0.11 0.15 0.13 0.17 0.17 0.20 0.12 -5.63%
P/EPS 13.71 10.13 17.13 -5.84 -4.21 -5.08 -1.44 -
EY 7.29 9.88 5.84 -17.13 -23.77 -19.68 -69.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.22 0.21 0.25 0.24 0.30 0.17 -7.99%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 26/02/13 27/11/12 30/08/12 25/05/12 28/02/12 29/11/11 -
Price 0.30 0.285 0.31 0.26 0.40 0.30 0.40 -
P/RPS 0.16 0.15 0.15 0.14 0.21 0.15 0.20 -13.81%
P/EPS 20.57 9.95 19.67 -4.60 -5.26 -3.81 -2.51 -
EY 4.86 10.05 5.08 -21.74 -19.01 -26.24 -39.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.24 0.20 0.31 0.23 0.30 -16.21%

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