[SHH] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -120.78%
YoY- 32.85%
Quarter Report
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 106,479 78,188 38,062 151,332 119,625 88,090 49,861 65.75%
PBT -939 -1,734 -2,925 -5,012 -1,915 -904 -424 69.82%
Tax -326 -116 -9 7 -352 -189 -128 86.39%
NP -1,265 -1,850 -2,934 -5,005 -2,267 -1,093 -552 73.73%
-
NP to SH -1,265 -1,850 -2,934 -5,005 -2,267 -1,093 -552 73.73%
-
Tax Rate - - - - - - - -
Total Cost 107,744 80,038 40,996 156,337 121,892 89,183 50,413 65.84%
-
Net Worth 64,499 63,999 62,978 65,999 68,560 69,373 70,756 -5.98%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 64,499 63,999 62,978 65,999 68,560 69,373 70,756 -5.98%
NOSH 50,000 49,999 49,982 49,999 50,044 49,908 50,181 -0.24%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -1.19% -2.37% -7.71% -3.31% -1.90% -1.24% -1.11% -
ROE -1.96% -2.89% -4.66% -7.58% -3.31% -1.58% -0.78% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 212.96 156.38 76.15 302.66 239.04 176.50 99.36 66.15%
EPS -2.53 -3.70 -5.87 -10.01 -4.53 -2.19 -1.10 74.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.28 1.26 1.32 1.37 1.39 1.41 -5.75%
Adjusted Per Share Value based on latest NOSH - 49,963
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 106.48 78.19 38.06 151.34 119.63 88.09 49.86 65.75%
EPS -1.27 -1.85 -2.93 -5.01 -2.27 -1.09 -0.55 74.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.645 0.64 0.6298 0.66 0.6856 0.6938 0.7076 -5.98%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.25 0.15 0.13 0.26 0.43 0.38 0.53 -
P/RPS 0.12 0.10 0.17 0.09 0.18 0.22 0.53 -62.81%
P/EPS -9.88 -4.05 -2.21 -2.60 -9.49 -17.35 -48.18 -65.19%
EY -10.12 -24.67 -45.15 -38.50 -10.53 -5.76 -2.08 186.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.12 0.10 0.20 0.31 0.27 0.38 -36.97%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 23/02/09 27/11/08 28/08/08 28/05/08 25/02/08 26/11/07 -
Price 0.30 0.12 0.15 0.26 0.46 0.43 0.45 -
P/RPS 0.14 0.08 0.20 0.09 0.19 0.24 0.45 -54.05%
P/EPS -11.86 -3.24 -2.56 -2.60 -10.15 -19.63 -40.91 -56.16%
EY -8.43 -30.83 -39.13 -38.50 -9.85 -5.09 -2.44 128.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.09 0.12 0.20 0.34 0.31 0.32 -19.74%

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