[SHCHAN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -38.58%
YoY- -15.55%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 34,429 21,367 10,892 53,430 40,842 27,184 14,422 78.52%
PBT -5,533 -6,133 -3,714 -7,624 -5,586 -3,145 -3 14870.61%
Tax -807 613 590 -401 -205 -157 -247 120.02%
NP -6,340 -5,520 -3,124 -8,025 -5,791 -3,302 -250 761.48%
-
NP to SH -6,340 -5,520 -3,124 -8,025 -5,791 -3,302 -250 761.48%
-
Tax Rate - - - - - - - -
Total Cost 40,769 26,887 14,016 61,455 46,633 30,486 14,672 97.52%
-
Net Worth -40,645 -39,699 -37,412 -34,189 -32,098 -29,621 -34,090 12.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -40,645 -39,699 -37,412 -34,189 -32,098 -29,621 -34,090 12.42%
NOSH 18,993 18,995 18,990 18,994 18,993 18,987 18,939 0.18%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -18.41% -25.83% -28.68% -15.02% -14.18% -12.15% -1.73% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 181.27 112.49 57.35 281.30 215.04 143.16 76.15 78.18%
EPS -33.38 -29.06 -16.45 -42.25 -30.49 -17.39 -1.32 759.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.14 -2.09 -1.97 -1.80 -1.69 -1.56 -1.80 12.21%
Adjusted Per Share Value based on latest NOSH - 18,996
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.56 7.17 3.66 17.94 13.71 9.13 4.84 78.58%
EPS -2.13 -1.85 -1.05 -2.69 -1.94 -1.11 -0.08 789.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1365 -0.1333 -0.1256 -0.1148 -0.1078 -0.0994 -0.1144 12.48%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - - -
Price 4.10 4.10 4.10 4.10 4.10 0.00 0.00 -
P/RPS 2.26 3.64 7.15 1.46 1.91 0.00 0.00 -
P/EPS -12.28 -14.11 -24.92 -9.70 -13.45 0.00 0.00 -
EY -8.14 -7.09 -4.01 -10.30 -7.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 15/09/03 30/05/03 28/02/03 29/11/02 29/08/02 31/05/02 -
Price 4.10 4.10 4.10 4.10 4.10 4.10 0.00 -
P/RPS 2.26 3.64 7.15 1.46 1.91 2.86 0.00 -
P/EPS -12.28 -14.11 -24.92 -9.70 -13.45 -23.58 0.00 -
EY -8.14 -7.09 -4.01 -10.30 -7.44 -4.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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