[SHCHAN] QoQ Quarter Result on 30-Sep-2004 [#3]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 326.94%
YoY- 1052.8%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 11,906 10,438 9,749 10,013 10,998 10,760 15,790 -17.17%
PBT 204 -70 3,431 7,599 1,835 -2,355 -942 -
Tax -255 -45 264 214 -5 279 783 -
NP -51 -115 3,695 7,813 1,830 -2,076 -159 -53.17%
-
NP to SH 204 -70 3,695 7,813 1,830 -2,076 -159 -
-
Tax Rate 125.00% - -7.69% -2.82% 0.27% - - -
Total Cost 11,957 10,553 6,054 2,200 9,168 12,836 15,949 -17.48%
-
Net Worth 96,900 13,999 24,817 19,986 -41,426 -43,305 -41,075 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 96,900 13,999 24,817 19,986 -41,426 -43,305 -41,075 -
NOSH 255,000 36,842 60,529 60,565 19,003 18,993 18,928 467.08%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.43% -1.10% 37.90% 78.03% 16.64% -19.29% -1.01% -
ROE 0.21% -0.50% 14.89% 39.09% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.67 28.33 16.11 16.53 57.87 56.65 83.42 -85.39%
EPS -0.08 -0.19 10.11 12.90 9.63 -10.93 -0.84 -79.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.41 0.33 -2.18 -2.28 -2.17 -
Adjusted Per Share Value based on latest NOSH - 60,565
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.00 3.50 3.27 3.36 3.69 3.61 5.30 -17.12%
EPS 0.07 -0.02 1.24 2.62 0.61 -0.70 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3253 0.047 0.0833 0.0671 -0.1391 -0.1454 -0.1379 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.84 0.95 0.99 0.99 4.10 4.10 4.10 -
P/RPS 17.99 3.35 6.15 5.99 7.08 7.24 4.91 137.85%
P/EPS 1,050.00 -500.00 16.22 7.67 42.58 -37.51 -488.10 -
EY 0.10 -0.20 6.17 13.03 2.35 -2.67 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.50 2.41 3.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 28/02/05 26/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.77 0.78 1.02 1.01 1.05 4.10 4.10 -
P/RPS 16.49 2.75 6.33 6.11 1.81 7.24 4.91 124.42%
P/EPS 962.50 -410.53 16.71 7.83 10.90 -37.51 -488.10 -
EY 0.10 -0.24 5.98 12.77 9.17 -2.67 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.05 2.49 3.06 0.00 0.00 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