[SHH] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -173.94%
YoY- -219.99%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 176,180 199,444 194,111 198,360 207,208 218,020 209,225 -10.80%
PBT -1,808 -1,696 -7,256 -7,702 -2,452 1,800 6,387 -
Tax -378 -512 -198 -28 -370 -540 -1,246 -54.75%
NP -2,186 -2,208 -7,454 -7,730 -2,822 1,260 5,141 -
-
NP to SH -2,186 -2,208 -7,454 -7,730 -2,822 1,260 5,141 -
-
Tax Rate - - - - - 30.00% 19.51% -
Total Cost 178,366 201,652 201,565 206,090 210,030 216,760 204,084 -8.56%
-
Net Worth 69,373 70,756 70,990 72,474 77,554 79,500 79,015 -8.28%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 999 1,332 - - 1,000 -
Div Payout % - - 0.00% 0.00% - - 19.46% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 69,373 70,756 70,990 72,474 77,554 79,500 79,015 -8.28%
NOSH 49,908 50,181 49,993 49,982 50,035 50,000 50,009 -0.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -1.24% -1.11% -3.84% -3.90% -1.36% 0.58% 2.46% -
ROE -3.15% -3.12% -10.50% -10.67% -3.64% 1.58% 6.51% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 353.00 397.44 388.27 396.86 414.12 436.04 418.37 -10.68%
EPS -4.38 -4.40 -14.91 -15.47 -5.64 2.52 10.28 -
DPS 0.00 0.00 2.00 2.67 0.00 0.00 2.00 -
NAPS 1.39 1.41 1.42 1.45 1.55 1.59 1.58 -8.16%
Adjusted Per Share Value based on latest NOSH - 50,022
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 176.19 199.45 194.12 198.37 207.22 218.03 209.24 -10.80%
EPS -2.19 -2.21 -7.45 -7.73 -2.82 1.26 5.14 -
DPS 0.00 0.00 1.00 1.33 0.00 0.00 1.00 -
NAPS 0.6938 0.7076 0.7099 0.7248 0.7756 0.795 0.7902 -8.28%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.38 0.53 0.49 0.50 0.52 0.51 0.63 -
P/RPS 0.11 0.13 0.13 0.13 0.13 0.12 0.15 -18.63%
P/EPS -8.68 -12.05 -3.29 -3.23 -9.22 20.24 6.13 -
EY -11.53 -8.30 -30.43 -30.93 -10.85 4.94 16.32 -
DY 0.00 0.00 4.08 5.33 0.00 0.00 3.17 -
P/NAPS 0.27 0.38 0.35 0.34 0.34 0.32 0.40 -22.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 26/11/07 29/08/07 29/05/07 27/02/07 29/11/06 29/08/06 -
Price 0.43 0.45 0.46 0.45 0.54 0.56 0.52 -
P/RPS 0.12 0.11 0.12 0.11 0.13 0.13 0.12 0.00%
P/EPS -9.82 -10.23 -3.09 -2.91 -9.57 22.22 5.06 -
EY -10.19 -9.78 -32.41 -34.37 -10.44 4.50 19.77 -
DY 0.00 0.00 4.35 5.93 0.00 0.00 3.85 -
P/NAPS 0.31 0.32 0.32 0.31 0.35 0.35 0.33 -4.07%

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