[SHCHAN] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 66.04%
YoY- -470.59%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 9,946 9,268 8,484 8,498 9,337 11,937 13,189 -17.16%
PBT -1,493 -3,436 -2,975 -1,135 -2,226 454 4,212 -
Tax 0 357 -2 -2 -3 -594 1,112 -
NP -1,493 -3,079 -2,977 -1,137 -2,229 -140 5,324 -
-
NP to SH -1,086 -2,675 -2,977 -756 -2,226 -140 5,324 -
-
Tax Rate - - - - - 130.84% -26.40% -
Total Cost 11,439 12,347 11,461 9,635 11,566 12,077 7,865 28.39%
-
Net Worth 38,134 19,800 22,525 24,387 30,626 29,217 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 38,134 19,800 22,525 24,387 30,626 29,217 0 -
NOSH 82,900 60,000 60,879 60,967 74,697 60,869 60,809 22.97%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -15.01% -33.22% -35.09% -13.38% -23.87% -1.17% 40.37% -
ROE -2.85% -13.51% -13.22% -3.10% -7.27% -0.48% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.00 15.45 13.94 13.94 12.50 19.61 21.69 -32.63%
EPS -1.31 -4.39 -4.89 -1.24 -2.98 -0.23 8.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.33 0.37 0.40 0.41 0.48 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,967
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.34 3.11 2.85 2.85 3.13 4.01 4.43 -17.17%
EPS -0.36 -0.90 -1.00 -0.25 -0.75 -0.05 1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.128 0.0665 0.0756 0.0819 0.1028 0.0981 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.23 0.83 0.62 0.81 0.72 0.65 0.79 -
P/RPS 10.25 5.37 4.45 5.81 5.76 3.31 3.64 99.53%
P/EPS -93.89 -18.62 -12.68 -65.32 -24.16 -282.61 9.02 -
EY -1.07 -5.37 -7.89 -1.53 -4.14 -0.35 11.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.52 1.68 2.02 1.76 1.35 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 13/06/06 28/02/06 30/11/05 -
Price 0.76 1.34 0.86 0.67 0.75 0.89 0.62 -
P/RPS 6.33 8.68 6.17 4.81 6.00 4.54 2.86 69.91%
P/EPS -58.02 -30.06 -17.59 -54.03 -25.17 -386.96 7.08 -
EY -1.72 -3.33 -5.69 -1.85 -3.97 -0.26 14.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 4.06 2.32 1.68 1.83 1.85 0.00 -

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