[SHH] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -109.69%
YoY- -237.29%
Quarter Report
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 92,553 69,574 48,579 28,954 126,297 95,870 66,140 25.18%
PBT -745 -2,809 -1,269 -449 6,132 4,769 2,826 -
Tax -505 -87 -76 -37 -1,116 -1,077 -662 -16.55%
NP -1,250 -2,896 -1,345 -486 5,016 3,692 2,164 -
-
NP to SH -1,250 -2,896 -1,345 -486 5,016 3,692 2,164 -
-
Tax Rate - - - - 18.20% 22.58% 23.43% -
Total Cost 93,803 72,470 49,924 29,440 121,281 92,178 63,976 29.15%
-
Net Worth 68,000 66,522 68,999 70,144 70,013 69,037 67,468 0.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 1,000 - - -
Div Payout % - - - - 19.94% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 68,000 66,522 68,999 70,144 70,013 69,037 67,468 0.52%
NOSH 50,000 50,017 49,999 50,103 50,009 50,027 49,976 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -1.35% -4.16% -2.77% -1.68% 3.97% 3.85% 3.27% -
ROE -1.84% -4.35% -1.95% -0.69% 7.16% 5.35% 3.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 185.11 139.10 97.16 57.79 252.54 191.64 132.34 25.14%
EPS -2.50 -5.79 -2.69 -0.97 10.03 7.38 4.33 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.36 1.33 1.38 1.40 1.40 1.38 1.35 0.49%
Adjusted Per Share Value based on latest NOSH - 50,103
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 92.56 69.58 48.58 28.96 126.30 95.87 66.14 25.19%
EPS -1.25 -2.90 -1.35 -0.49 5.02 3.69 2.16 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.68 0.6653 0.69 0.7015 0.7002 0.6904 0.6747 0.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.30 0.54 0.45 0.50 0.19 0.19 0.17 -
P/RPS 0.16 0.39 0.46 0.87 0.08 0.10 0.13 14.89%
P/EPS -12.00 -9.33 -16.73 -51.55 1.89 2.57 3.93 -
EY -8.33 -10.72 -5.98 -1.94 52.79 38.84 25.47 -
DY 0.00 0.00 0.00 0.00 10.53 0.00 0.00 -
P/NAPS 0.22 0.41 0.33 0.36 0.14 0.14 0.13 42.14%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 24/02/11 25/11/10 30/08/10 21/05/10 24/02/10 -
Price 0.30 0.31 0.45 0.45 0.24 0.16 0.51 -
P/RPS 0.16 0.22 0.46 0.78 0.10 0.08 0.39 -44.87%
P/EPS -12.00 -5.35 -16.73 -46.39 2.39 2.17 11.78 -
EY -8.33 -18.68 -5.98 -2.16 41.79 46.13 8.49 -
DY 0.00 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.22 0.23 0.33 0.32 0.17 0.12 0.38 -30.60%

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