[SHCHAN] QoQ Quarter Result on 31-Dec-2019 [#4]

Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 487.03%
YoY- 434.84%
Quarter Report
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 9,415 7,577 9,485 9,320 7,493 6,866 6,803 24.11%
PBT 667 -297 1,012 6,475 -1,834 359 -2,360 -
Tax 76 331 76 329 76 -66 76 0.00%
NP 743 34 1,088 6,804 -1,758 293 -2,284 -
-
NP to SH 743 34 1,088 6,804 -1,758 293 -2,284 -
-
Tax Rate -11.39% - -7.51% -5.08% - 18.38% - -
Total Cost 8,672 7,543 8,397 2,516 9,251 6,573 9,087 -3.06%
-
Net Worth 59,340 59,340 58,021 58,021 55,384 56,702 56,702 3.06%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 59,340 59,340 58,021 58,021 55,384 56,702 56,702 3.06%
NOSH 131,866 131,866 131,866 131,866 131,866 131,866 131,866 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.89% 0.45% 11.47% 73.00% -23.46% 4.27% -33.57% -
ROE 1.25% 0.06% 1.88% 11.73% -3.17% 0.52% -4.03% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.14 5.75 7.19 7.07 5.68 5.21 5.16 24.10%
EPS 0.56 0.03 0.83 5.16 -1.33 0.22 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.44 0.44 0.42 0.43 0.43 3.06%
Adjusted Per Share Value based on latest NOSH - 131,866
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.16 2.54 3.18 3.13 2.52 2.30 2.28 24.23%
EPS 0.25 0.01 0.37 2.28 -0.59 0.10 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1992 0.1992 0.1948 0.1948 0.1859 0.1904 0.1904 3.04%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.45 0.26 0.35 0.38 0.24 0.29 0.44 -
P/RPS 6.30 4.52 4.87 5.38 4.22 5.57 8.53 -18.24%
P/EPS 79.87 1,008.39 42.42 7.36 -18.00 130.52 -25.40 -
EY 1.25 0.10 2.36 13.58 -5.55 0.77 -3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.58 0.80 0.86 0.57 0.67 1.02 -1.30%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 26/06/20 21/02/20 29/11/19 14/08/19 30/05/19 -
Price 0.405 0.40 0.26 0.30 0.32 0.27 0.30 -
P/RPS 5.67 6.96 3.61 4.24 5.63 5.19 5.82 -1.72%
P/EPS 71.88 1,551.37 31.51 5.81 -24.00 121.52 -17.32 -
EY 1.39 0.06 3.17 17.20 -4.17 0.82 -5.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.89 0.59 0.68 0.76 0.63 0.70 18.18%

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