[SHCHAN] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 88.15%
YoY- 95.54%
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 10,438 41,521 31,772 21,759 10,760 49,804 34,429 -54.83%
PBT -70 10,509 7,078 -520 -2,355 -6,450 -5,533 -94.55%
Tax -45 753 489 274 279 -24 -807 -85.37%
NP -115 11,262 7,567 -246 -2,076 -6,474 -6,340 -93.07%
-
NP to SH -70 11,262 7,567 -246 -2,076 -6,474 -6,340 -95.02%
-
Tax Rate - -7.17% -6.91% - - - - -
Total Cost 10,553 30,259 24,205 22,005 12,836 56,278 40,769 -59.35%
-
Net Worth 13,999 24,818 19,976 -41,252 -43,305 -41,212 -40,645 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 13,999 24,818 19,976 -41,252 -43,305 -41,212 -40,645 -
NOSH 36,842 60,533 60,536 18,923 18,993 18,991 18,993 55.47%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -1.10% 27.12% 23.82% -1.13% -19.29% -13.00% -18.41% -
ROE -0.50% 45.38% 37.88% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.33 68.59 52.48 114.99 56.65 262.24 181.27 -70.95%
EPS -0.19 30.80 12.50 -1.30 -10.93 -34.08 -33.38 -96.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.41 0.33 -2.18 -2.28 -2.17 -2.14 -
Adjusted Per Share Value based on latest NOSH - 19,003
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.50 13.94 10.67 7.30 3.61 16.72 11.56 -54.87%
EPS -0.02 3.78 2.54 -0.08 -0.70 -2.17 -2.13 -95.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.0833 0.0671 -0.1385 -0.1454 -0.1384 -0.1365 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.95 0.99 0.99 4.10 4.10 4.10 4.10 -
P/RPS 3.35 1.44 1.89 3.57 7.24 1.56 2.26 29.97%
P/EPS -500.00 5.32 7.92 -315.38 -37.51 -12.03 -12.28 1080.86%
EY -0.20 18.79 12.63 -0.32 -2.67 -8.31 -8.14 -91.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.41 3.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 28/02/05 26/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.78 1.02 1.01 1.05 4.10 4.10 4.10 -
P/RPS 2.75 1.49 1.92 0.91 7.24 1.56 2.26 13.96%
P/EPS -410.53 5.48 8.08 -80.77 -37.51 -12.03 -12.28 935.54%
EY -0.24 18.24 12.38 -1.24 -2.67 -8.31 -8.14 -90.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.49 3.06 0.00 0.00 0.00 0.00 -

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

Post a Comment