[SHH] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -9.16%
YoY- 126.86%
Quarter Report
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 64,750 30,192 104,120 91,126 66,599 30,257 97,273 -23.66%
PBT 4,805 1,179 -2,883 1,286 1,660 -610 -9,030 -
Tax -724 -16 -410 -89 -73 -15 -118 233.31%
NP 4,081 1,163 -3,293 1,197 1,587 -625 -9,148 -
-
NP to SH 4,082 1,163 -2,674 1,815 1,998 -342 -7,987 -
-
Tax Rate 15.07% 1.36% - 6.92% 4.40% - - -
Total Cost 60,669 29,029 107,413 89,929 65,012 30,882 106,421 -31.12%
-
Net Worth 68,997 65,997 64,997 68,997 69,497 66,997 67,497 1.46%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 68,997 65,997 64,997 68,997 69,497 66,997 67,497 1.46%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.30% 3.85% -3.16% 1.31% 2.38% -2.07% -9.40% -
ROE 5.92% 1.76% -4.11% 2.63% 2.87% -0.51% -11.83% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 129.51 60.39 208.25 182.26 133.20 60.52 194.55 -23.66%
EPS 8.16 2.33 -5.35 3.63 4.00 -0.68 -15.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.32 1.30 1.38 1.39 1.34 1.35 1.46%
Adjusted Per Share Value based on latest NOSH - 49,998
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 64.93 30.27 104.41 91.38 66.78 30.34 97.54 -23.66%
EPS 4.09 1.17 -2.68 1.82 2.00 -0.34 -8.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6919 0.6618 0.6518 0.6919 0.6969 0.6718 0.6768 1.47%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.04 0.69 0.385 0.31 0.48 0.495 0.435 -
P/RPS 0.80 1.14 0.18 0.17 0.36 0.82 0.22 135.54%
P/EPS 12.74 29.66 -7.20 8.54 12.01 -72.37 -2.72 -
EY 7.85 3.37 -13.89 11.71 8.33 -1.38 -36.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.52 0.30 0.22 0.35 0.37 0.32 75.98%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 24/11/20 28/08/20 23/06/20 27/02/20 26/11/19 27/08/19 -
Price 1.05 1.07 0.62 0.385 0.45 0.475 0.465 -
P/RPS 0.81 1.77 0.30 0.21 0.34 0.78 0.24 124.17%
P/EPS 12.86 46.00 -11.59 10.61 11.26 -69.44 -2.91 -
EY 7.78 2.17 -8.63 9.43 8.88 -1.44 -34.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.48 0.28 0.32 0.35 0.34 70.54%

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