[SHH] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 31.62%
YoY- 44.2%
Quarter Report
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 66,140 33,121 134,711 106,479 78,188 38,062 151,332 -42.32%
PBT 2,826 534 -189 -939 -1,734 -2,925 -5,012 -
Tax -662 -180 -573 -326 -116 -9 7 -
NP 2,164 354 -762 -1,265 -1,850 -2,934 -5,005 -
-
NP to SH 2,164 354 -762 -1,265 -1,850 -2,934 -5,005 -
-
Tax Rate 23.43% 33.71% - - - - - -
Total Cost 63,976 32,767 135,473 107,744 80,038 40,996 156,337 -44.79%
-
Net Worth 67,468 65,315 65,171 64,499 63,999 62,978 65,999 1.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 67,468 65,315 65,171 64,499 63,999 62,978 65,999 1.47%
NOSH 49,976 49,859 50,131 50,000 49,999 49,982 49,999 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.27% 1.07% -0.57% -1.19% -2.37% -7.71% -3.31% -
ROE 3.21% 0.54% -1.17% -1.96% -2.89% -4.66% -7.58% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 132.34 66.43 268.71 212.96 156.38 76.15 302.66 -42.30%
EPS 4.33 0.71 -1.52 -2.53 -3.70 -5.87 -10.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.31 1.30 1.29 1.28 1.26 1.32 1.50%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 66.32 33.21 135.08 106.77 78.40 38.17 151.75 -42.32%
EPS 2.17 0.35 -0.76 -1.27 -1.86 -2.94 -5.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6765 0.6549 0.6535 0.6468 0.6418 0.6315 0.6618 1.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.17 0.40 0.12 0.25 0.15 0.13 0.26 -
P/RPS 0.13 0.60 0.04 0.12 0.10 0.17 0.09 27.69%
P/EPS 3.93 56.34 -7.89 -9.88 -4.05 -2.21 -2.60 -
EY 25.47 1.78 -12.67 -10.12 -24.67 -45.15 -38.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.31 0.09 0.19 0.12 0.10 0.20 -24.90%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 28/08/09 22/05/09 23/02/09 27/11/08 28/08/08 -
Price 0.51 0.32 0.20 0.30 0.12 0.15 0.26 -
P/RPS 0.39 0.48 0.07 0.14 0.08 0.20 0.09 165.08%
P/EPS 11.78 45.07 -13.16 -11.86 -3.24 -2.56 -2.60 -
EY 8.49 2.22 -7.60 -8.43 -30.83 -39.13 -38.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.24 0.15 0.23 0.09 0.12 0.20 53.22%

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