[SHCHAN] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -107.62%
YoY- 81.03%
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 13,740 16,792 12,110 15,816 17,352 12,443 11,681 11.37%
PBT -2,965 -76 -348 -271 2,351 490 -272 388.08%
Tax 0 0 0 0 17 0 0 -
NP -2,965 -76 -348 -271 2,368 490 -272 388.08%
-
NP to SH -2,641 171 -357 -206 2,704 193 -116 695.72%
-
Tax Rate - - - - -0.72% 0.00% - -
Total Cost 16,705 16,868 12,458 16,087 14,984 11,953 11,953 24.87%
-
Net Worth 45,881 49,019 53,549 54,933 53,739 65,847 51,753 -7.68%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 45,881 49,019 53,549 54,933 53,739 65,847 51,753 -7.68%
NOSH 111,906 113,999 111,562 114,444 111,956 113,529 89,230 16.21%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -21.58% -0.45% -2.87% -1.71% 13.65% 3.94% -2.33% -
ROE -5.76% 0.35% -0.67% -0.38% 5.03% 0.29% -0.22% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 12.28 14.73 10.85 13.82 15.50 10.96 13.09 -4.15%
EPS -2.36 0.15 -0.32 -0.18 2.42 0.17 -0.13 584.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.43 0.48 0.48 0.48 0.58 0.58 -20.56%
Adjusted Per Share Value based on latest NOSH - 114,444
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.61 5.64 4.07 5.31 5.83 4.18 3.92 11.36%
EPS -0.89 0.06 -0.12 -0.07 0.91 0.06 -0.04 683.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.154 0.1646 0.1798 0.1844 0.1804 0.2211 0.1737 -7.67%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.28 0.30 0.47 0.50 0.64 0.68 0.93 -
P/RPS 2.28 2.04 4.33 3.62 4.13 6.20 7.10 -52.94%
P/EPS -11.86 200.00 -146.88 -277.78 26.50 400.00 -715.38 -93.41%
EY -8.43 0.50 -0.68 -0.36 3.77 0.25 -0.14 1417.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.98 1.04 1.33 1.17 1.60 -43.32%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 03/11/08 19/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.33 0.40 0.45 0.55 0.50 0.68 0.70 -
P/RPS 2.69 2.72 4.15 3.98 3.23 6.20 5.35 -36.63%
P/EPS -13.98 266.67 -140.63 -305.56 20.70 400.00 -538.46 -91.13%
EY -7.15 0.38 -0.71 -0.33 4.83 0.25 -0.19 1010.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 0.94 1.15 1.04 1.17 1.21 -24.01%

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