[SHH] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 148.32%
YoY- 722.4%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 201,239 147,508 100,651 53,105 162,446 119,853 79,160 86.37%
PBT 6,772 5,039 3,422 2,216 1,124 -42 -240 -
Tax -1,402 -888 -459 -299 -352 0 0 -
NP 5,370 4,151 2,963 1,917 772 -42 -240 -
-
NP to SH 5,370 4,151 2,963 1,917 772 -42 -240 -
-
Tax Rate 20.70% 17.62% 13.41% 13.49% 31.32% - - -
Total Cost 195,869 143,357 97,688 51,188 161,674 119,895 79,400 82.67%
-
Net Worth 73,500 72,517 70,952 70,073 68,176 70,875 67,000 6.37%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 73,500 72,517 70,952 70,073 68,176 70,875 67,000 6.37%
NOSH 50,000 50,012 49,966 50,052 50,129 52,500 50,000 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.67% 2.81% 2.94% 3.61% 0.48% -0.04% -0.30% -
ROE 7.31% 5.72% 4.18% 2.74% 1.13% -0.06% -0.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 402.48 294.94 201.44 106.10 324.05 228.29 158.32 86.37%
EPS 10.74 8.30 5.93 3.83 1.54 -0.08 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.45 1.42 1.40 1.36 1.35 1.34 6.37%
Adjusted Per Share Value based on latest NOSH - 50,052
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 201.79 147.91 100.93 53.25 162.89 120.18 79.38 86.36%
EPS 5.38 4.16 2.97 1.92 0.77 -0.04 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.737 0.7272 0.7115 0.7027 0.6836 0.7107 0.6718 6.37%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.58 0.61 0.79 0.75 0.66 0.83 1.23 -
P/RPS 0.14 0.21 0.39 0.71 0.20 0.36 0.78 -68.21%
P/EPS 5.40 7.35 13.32 19.58 42.86 -1,037.50 -256.25 -
EY 18.52 13.61 7.51 5.11 2.33 -0.10 -0.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.56 0.54 0.49 0.61 0.92 -43.59%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 24/02/05 29/11/04 27/08/04 31/05/04 27/02/04 -
Price 0.65 0.60 0.65 0.78 0.72 0.86 1.13 -
P/RPS 0.16 0.20 0.32 0.74 0.22 0.38 0.71 -63.00%
P/EPS 6.05 7.23 10.96 20.37 46.75 -1,075.00 -235.42 -
EY 16.52 13.83 9.12 4.91 2.14 -0.09 -0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.46 0.56 0.53 0.64 0.84 -35.04%

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