[SHH] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -121.65%
YoY- 16.34%
Quarter Report
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 66,599 30,257 97,273 78,471 58,207 28,972 119,082 -32.04%
PBT 1,660 -610 -9,030 -7,436 -3,453 -2,699 -12,133 -
Tax -73 -15 -118 -50 -34 -16 1,793 -
NP 1,587 -625 -9,148 -7,486 -3,487 -2,715 -10,340 -
-
NP to SH 1,998 -342 -7,987 -6,758 -3,049 -2,526 -9,548 -
-
Tax Rate 4.40% - - - - - - -
Total Cost 65,012 30,882 106,421 85,957 61,694 31,687 129,422 -36.72%
-
Net Worth 69,497 66,997 67,497 68,497 72,497 72,997 75,496 -5.35%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 69,497 66,997 67,497 68,497 72,497 72,997 75,496 -5.35%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.38% -2.07% -9.40% -9.54% -5.99% -9.37% -8.68% -
ROE 2.87% -0.51% -11.83% -9.87% -4.21% -3.46% -12.65% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 133.20 60.52 194.55 156.95 116.42 57.95 238.17 -32.04%
EPS 4.00 -0.68 -15.97 -13.52 -6.10 -5.05 -19.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.34 1.35 1.37 1.45 1.46 1.51 -5.35%
Adjusted Per Share Value based on latest NOSH - 49,998
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 66.60 30.26 97.28 78.47 58.21 28.97 119.09 -32.04%
EPS 2.00 -0.34 -7.99 -6.76 -3.05 -2.53 -9.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.695 0.67 0.675 0.685 0.725 0.73 0.755 -5.35%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.48 0.495 0.435 0.485 0.50 0.71 0.68 -
P/RPS 0.36 0.82 0.22 0.31 0.43 1.23 0.29 15.46%
P/EPS 12.01 -72.37 -2.72 -3.59 -8.20 -14.05 -3.56 -
EY 8.33 -1.38 -36.72 -27.87 -12.20 -7.12 -28.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.32 0.35 0.34 0.49 0.45 -15.38%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 26/11/19 27/08/19 29/05/19 26/02/19 27/11/18 29/08/18 -
Price 0.45 0.475 0.465 0.48 0.50 0.635 0.745 -
P/RPS 0.34 0.78 0.24 0.31 0.43 1.10 0.31 6.33%
P/EPS 11.26 -69.44 -2.91 -3.55 -8.20 -12.57 -3.90 -
EY 8.88 -1.44 -34.35 -28.16 -12.20 -7.96 -25.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.34 0.35 0.34 0.43 0.49 -24.66%

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