[SHH] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -166.09%
YoY- -145.7%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 162,446 119,853 79,160 36,888 139,615 103,632 74,334 68.48%
PBT 1,124 -42 -240 -308 674 83 799 25.57%
Tax -352 0 0 0 -208 0 0 -
NP 772 -42 -240 -308 466 83 799 -2.26%
-
NP to SH 772 -42 -240 -308 466 83 799 -2.26%
-
Tax Rate 31.32% - - - 30.86% 0.00% 0.00% -
Total Cost 161,674 119,895 79,400 37,196 139,149 103,549 73,535 69.16%
-
Net Worth 68,176 70,875 67,000 66,567 67,645 66,399 68,714 -0.52%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 68,176 70,875 67,000 66,567 67,645 66,399 68,714 -0.52%
NOSH 50,129 52,500 50,000 49,677 50,107 48,823 19,975 84.77%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.48% -0.04% -0.30% -0.83% 0.33% 0.08% 1.07% -
ROE 1.13% -0.06% -0.36% -0.46% 0.69% 0.13% 1.16% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 324.05 228.29 158.32 74.26 278.63 212.26 372.14 -8.81%
EPS 1.54 -0.08 -0.48 -0.62 0.93 0.17 4.00 -47.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.35 1.34 1.34 1.35 1.36 3.44 -46.16%
Adjusted Per Share Value based on latest NOSH - 49,677
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 162.89 120.18 79.38 36.99 140.00 103.92 74.54 68.47%
EPS 0.77 -0.04 -0.24 -0.31 0.47 0.08 0.80 -2.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6836 0.7107 0.6718 0.6675 0.6783 0.6658 0.689 -0.52%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.66 0.83 1.23 1.19 0.91 0.83 2.36 -
P/RPS 0.20 0.36 0.78 1.60 0.33 0.39 0.63 -53.49%
P/EPS 42.86 -1,037.50 -256.25 -191.94 97.85 488.24 59.00 -19.20%
EY 2.33 -0.10 -0.39 -0.52 1.02 0.20 1.69 23.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.92 0.89 0.67 0.61 0.69 -20.41%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.72 0.86 1.13 1.15 1.20 0.96 0.76 -
P/RPS 0.22 0.38 0.71 1.55 0.43 0.45 0.20 6.56%
P/EPS 46.75 -1,075.00 -235.42 -185.48 129.03 564.71 19.00 82.35%
EY 2.14 -0.09 -0.42 -0.54 0.78 0.18 5.26 -45.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.84 0.86 0.89 0.71 0.22 79.80%

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