[SHL] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 131.17%
YoY- 18.63%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 108,828 60,670 28,712 231,936 168,307 132,982 47,577 73.34%
PBT 7,026 2,508 1,666 25,466 12,217 11,003 6,301 7.50%
Tax -2,811 -2,059 -1,282 -13,621 -7,093 -6,077 -3,773 -17.77%
NP 4,215 449 384 11,845 5,124 4,926 2,528 40.47%
-
NP to SH 4,215 449 384 11,845 5,124 4,926 2,528 40.47%
-
Tax Rate 40.01% 82.10% 76.95% 53.49% 58.06% 55.23% 59.88% -
Total Cost 104,613 60,221 28,328 220,091 163,183 128,056 45,049 75.09%
-
Net Worth 370,629 366,289 371,999 377,214 365,180 367,072 366,845 0.68%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 5,735 - - -
Div Payout % - - - - 111.94% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 370,629 366,289 371,999 377,214 365,180 367,072 366,845 0.68%
NOSH 242,241 236,315 240,000 240,263 191,194 190,193 190,075 17.49%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.87% 0.74% 1.34% 5.11% 3.04% 3.70% 5.31% -
ROE 1.14% 0.12% 0.10% 3.14% 1.40% 1.34% 0.69% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 44.93 25.67 11.96 96.53 88.03 69.92 25.03 47.54%
EPS 1.74 0.19 0.16 4.93 2.68 2.59 1.33 19.55%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.53 1.55 1.55 1.57 1.91 1.93 1.93 -14.30%
Adjusted Per Share Value based on latest NOSH - 240,035
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 44.95 25.06 11.86 95.79 69.51 54.92 19.65 73.34%
EPS 1.74 0.19 0.16 4.89 2.12 2.03 1.04 40.80%
DPS 0.00 0.00 0.00 0.00 2.37 0.00 0.00 -
NAPS 1.5307 1.5128 1.5364 1.5579 1.5082 1.5161 1.5151 0.68%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.24 0.99 0.90 0.95 1.21 1.20 1.52 -
P/RPS 2.76 3.86 7.52 0.98 1.37 1.72 6.07 -40.78%
P/EPS 71.26 521.05 562.50 19.27 45.15 46.33 114.29 -26.95%
EY 1.40 0.19 0.18 5.19 2.21 2.16 0.88 36.16%
DY 0.00 0.00 0.00 0.00 2.48 0.00 0.00 -
P/NAPS 0.81 0.64 0.58 0.61 0.63 0.62 0.79 1.67%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 27/08/03 28/05/03 26/02/03 28/11/02 28/08/02 -
Price 1.23 1.30 1.01 0.78 0.92 1.18 1.31 -
P/RPS 2.74 5.06 8.44 0.81 1.05 1.69 5.23 -34.93%
P/EPS 70.69 684.21 631.25 15.82 34.33 45.56 98.50 -19.79%
EY 1.41 0.15 0.16 6.32 2.91 2.19 1.02 24.01%
DY 0.00 0.00 0.00 0.00 3.26 0.00 0.00 -
P/NAPS 0.80 0.84 0.65 0.50 0.48 0.61 0.68 11.41%

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