[SHCHAN] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -10.68%
YoY- 53.27%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 15,816 51,607 34,255 21,627 9,946 35,587 26,319 -28.76%
PBT -271 1,074 -1,277 -1,766 -1,493 -9,783 -6,337 -87.74%
Tax 0 17 0 0 0 360 -6 -
NP -271 1,091 -1,277 -1,766 -1,493 -9,423 -6,343 -87.75%
-
NP to SH -206 1,697 -1,007 -1,202 -1,086 -8,185 -6,343 -89.79%
-
Tax Rate - -1.58% - - - - - -
Total Cost 16,087 50,516 35,532 23,393 11,439 45,010 32,662 -37.60%
-
Net Worth 54,933 53,770 64,895 50,887 38,134 20,094 22,523 81.09%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 54,933 53,770 64,895 50,887 38,134 20,094 22,523 81.09%
NOSH 114,444 112,021 111,888 89,230 82,900 60,891 60,873 52.26%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -1.71% 2.11% -3.73% -8.17% -15.01% -26.48% -24.10% -
ROE -0.38% 3.16% -1.55% -2.36% -2.85% -40.73% -28.16% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.82 46.07 30.62 24.65 12.00 58.44 43.24 -53.22%
EPS -0.18 1.52 -0.90 -1.37 -1.31 -13.40 -10.42 -93.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.58 0.58 0.46 0.33 0.37 18.92%
Adjusted Per Share Value based on latest NOSH - 89,230
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.31 17.32 11.50 7.26 3.34 11.95 8.84 -28.78%
EPS -0.07 0.57 -0.34 -0.40 -0.36 -2.75 -2.13 -89.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1844 0.1805 0.2179 0.1708 0.128 0.0675 0.0756 81.10%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.50 0.64 0.68 0.93 1.23 0.83 0.62 -
P/RPS 3.62 1.39 2.22 3.77 10.25 1.42 1.43 85.63%
P/EPS -277.78 42.25 -75.56 -67.88 -93.89 -6.17 -5.95 1193.52%
EY -0.36 2.37 -1.32 -1.47 -1.07 -16.20 -16.81 -92.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.33 1.17 1.60 2.67 2.52 1.68 -27.34%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.55 0.50 0.68 0.70 0.76 1.34 0.86 -
P/RPS 3.98 1.09 2.22 2.84 6.33 2.29 1.99 58.67%
P/EPS -305.56 33.01 -75.56 -51.09 -58.02 -9.97 -8.25 1008.68%
EY -0.33 3.03 -1.32 -1.96 -1.72 -10.03 -12.12 -90.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.04 1.17 1.21 1.65 4.06 2.32 -37.33%

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