[SHH] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -281.45%
YoY- -206.12%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 115,888 119,082 125,082 125,564 130,108 113,423 112,624 1.92%
PBT -10,796 -12,133 -11,502 -6,060 3,336 6,913 6,814 -
Tax -64 1,793 -34 -452 -848 -1,933 -997 -83.94%
NP -10,860 -10,340 -11,537 -6,512 2,488 4,980 5,817 -
-
NP to SH -10,104 -9,548 -10,770 -5,792 3,192 5,259 5,957 -
-
Tax Rate - - - - 25.42% 27.96% 14.63% -
Total Cost 126,748 129,422 136,619 132,076 127,620 108,443 106,806 12.07%
-
Net Worth 72,997 75,496 76,996 84,996 88,496 87,996 86,996 -11.02%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - 2,499 - -
Div Payout % - - - - - 47.54% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 72,997 75,496 76,996 84,996 88,496 87,996 86,996 -11.02%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -9.37% -8.68% -9.22% -5.19% 1.91% 4.39% 5.17% -
ROE -13.84% -12.65% -13.99% -6.81% 3.61% 5.98% 6.85% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 231.79 238.17 250.18 251.14 260.23 226.86 225.26 1.92%
EPS -20.20 -19.10 -21.55 -11.58 6.40 10.52 11.92 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.46 1.51 1.54 1.70 1.77 1.76 1.74 -11.02%
Adjusted Per Share Value based on latest NOSH - 49,998
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 115.89 119.09 125.09 125.57 130.11 113.43 112.63 1.91%
EPS -10.10 -9.55 -10.77 -5.79 3.19 5.26 5.96 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.73 0.755 0.77 0.85 0.885 0.88 0.87 -11.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.71 0.68 0.81 1.24 1.36 1.54 1.60 -
P/RPS 0.31 0.29 0.32 0.49 0.52 0.68 0.71 -42.41%
P/EPS -3.51 -3.56 -3.76 -10.70 21.30 14.64 13.43 -
EY -28.46 -28.08 -26.60 -9.34 4.69 6.83 7.45 -
DY 0.00 0.00 0.00 0.00 0.00 3.25 0.00 -
P/NAPS 0.49 0.45 0.53 0.73 0.77 0.88 0.92 -34.26%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 21/05/18 22/02/18 28/11/17 30/08/17 26/05/17 -
Price 0.635 0.745 0.80 1.17 1.32 1.52 1.57 -
P/RPS 0.27 0.31 0.32 0.47 0.51 0.67 0.70 -46.98%
P/EPS -3.14 -3.90 -3.71 -10.10 20.68 14.45 13.18 -
EY -31.82 -25.63 -26.93 -9.90 4.84 6.92 7.59 -
DY 0.00 0.00 0.00 0.00 0.00 3.29 0.00 -
P/NAPS 0.43 0.49 0.52 0.69 0.75 0.86 0.90 -38.85%

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