[SHCHAN] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -1471.83%
YoY- -171.17%
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 5,799 20,390 12,998 7,782 4,722 14,897 9,984 -30.40%
PBT -1,053 -1,064 -2,248 -2,053 90 2,578 1,572 -
Tax 52 198 157 105 52 32 163 -53.34%
NP -1,001 -866 -2,091 -1,948 142 2,610 1,735 -
-
NP to SH -1,001 -866 -2,091 -1,948 142 2,610 1,735 -
-
Tax Rate - - - - -57.78% -1.24% -10.37% -
Total Cost 6,800 21,256 15,089 9,730 4,580 12,287 8,249 -12.09%
-
Net Worth 61,234 61,199 58,443 62,241 63,253 63,237 62,046 -0.87%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 61,234 61,199 58,443 62,241 63,253 63,237 62,046 -0.87%
NOSH 120,066 120,066 120,066 120,066 115,006 114,977 114,900 2.97%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -17.26% -4.25% -16.09% -25.03% 3.01% 17.52% 17.38% -
ROE -1.63% -1.42% -3.58% -3.13% 0.22% 4.13% 2.80% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.83 17.33 11.12 6.75 4.11 12.96 8.69 -32.42%
EPS -0.83 -0.74 -1.91 -1.69 0.12 2.27 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.50 0.54 0.55 0.55 0.54 -3.74%
Adjusted Per Share Value based on latest NOSH - 120,066
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.98 6.96 4.44 2.66 1.61 5.09 3.41 -30.42%
EPS -0.34 -0.30 -0.71 -0.67 0.05 0.89 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2091 0.209 0.1995 0.2125 0.216 0.2159 0.2119 -0.88%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.60 0.60 0.60 0.64 0.66 0.55 0.58 -
P/RPS 12.42 3.46 5.40 9.48 16.07 4.25 6.67 51.41%
P/EPS -71.97 -81.54 -33.54 -37.87 534.54 24.23 38.41 -
EY -1.39 -1.23 -2.98 -2.64 0.19 4.13 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.15 1.20 1.19 1.20 1.00 1.07 6.74%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 27/11/17 25/08/17 29/05/17 28/02/17 18/11/16 -
Price 0.50 0.50 0.59 0.55 0.63 0.595 0.57 -
P/RPS 10.35 2.89 5.31 8.15 15.34 4.59 6.56 35.56%
P/EPS -59.97 -67.95 -32.98 -32.54 510.24 26.21 37.75 -
EY -1.67 -1.47 -3.03 -3.07 0.20 3.82 2.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.96 1.18 1.02 1.15 1.08 1.06 -5.10%

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