[SHL] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 94.86%
YoY- -15.33%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 28,712 231,936 168,307 132,982 47,577 171,595 133,847 -64.26%
PBT 1,666 25,466 12,217 11,003 6,301 15,538 13,100 -74.80%
Tax -1,282 -13,621 -7,093 -6,077 -3,773 -5,553 -5,248 -61.02%
NP 384 11,845 5,124 4,926 2,528 9,985 7,852 -86.70%
-
NP to SH 384 11,845 5,124 4,926 2,528 9,985 7,852 -86.70%
-
Tax Rate 76.95% 53.49% 58.06% 55.23% 59.88% 35.74% 40.06% -
Total Cost 28,328 220,091 163,183 128,056 45,049 161,610 125,995 -63.12%
-
Net Worth 371,999 377,214 365,180 367,072 366,845 360,517 361,530 1.92%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 5,735 - - 11,325 11,297 -
Div Payout % - - 111.94% - - 113.42% 143.88% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 371,999 377,214 365,180 367,072 366,845 360,517 361,530 1.92%
NOSH 240,000 240,263 191,194 190,193 190,075 188,752 188,297 17.60%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 1.34% 5.11% 3.04% 3.70% 5.31% 5.82% 5.87% -
ROE 0.10% 3.14% 1.40% 1.34% 0.69% 2.77% 2.17% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.96 96.53 88.03 69.92 25.03 90.91 71.08 -69.62%
EPS 0.16 4.93 2.68 2.59 1.33 5.29 4.17 -88.69%
DPS 0.00 0.00 3.00 0.00 0.00 6.00 6.00 -
NAPS 1.55 1.57 1.91 1.93 1.93 1.91 1.92 -13.33%
Adjusted Per Share Value based on latest NOSH - 190,317
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 11.86 95.79 69.51 54.92 19.65 70.87 55.28 -64.26%
EPS 0.16 4.89 2.12 2.03 1.04 4.12 3.24 -86.61%
DPS 0.00 0.00 2.37 0.00 0.00 4.68 4.67 -
NAPS 1.5364 1.5579 1.5082 1.5161 1.5151 1.489 1.4932 1.92%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.90 0.95 1.21 1.20 1.52 1.21 1.20 -
P/RPS 7.52 0.98 1.37 1.72 6.07 1.33 1.69 171.27%
P/EPS 562.50 19.27 45.15 46.33 114.29 22.87 28.78 629.54%
EY 0.18 5.19 2.21 2.16 0.88 4.37 3.48 -86.19%
DY 0.00 0.00 2.48 0.00 0.00 4.96 5.00 -
P/NAPS 0.58 0.61 0.63 0.62 0.79 0.63 0.63 -5.37%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 28/05/03 26/02/03 28/11/02 28/08/02 30/05/02 26/02/02 -
Price 1.01 0.78 0.92 1.18 1.31 1.58 1.20 -
P/RPS 8.44 0.81 1.05 1.69 5.23 1.74 1.69 193.03%
P/EPS 631.25 15.82 34.33 45.56 98.50 29.87 28.78 688.00%
EY 0.16 6.32 2.91 2.19 1.02 3.35 3.48 -87.23%
DY 0.00 0.00 3.26 0.00 0.00 3.80 5.00 -
P/NAPS 0.65 0.50 0.48 0.61 0.68 0.83 0.63 2.11%

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