[SHANG] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[SHANG] SHANGRI-LA HOTELS (M) BHD
Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -1505.39%
YoY- -233.63%
Quarter Report
Latest QR
Upcoming QR
SHANG's Result
SHANG's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 64,199 60,964 71,429 52,320 48,834 39,365 58,883 5.93%
PBT 6,411 -1,004 10,404 -3,721 90 -41,658 9,219 -21.52%
Tax -2,610 1,863 -2,167 3,721 -90 41,658 -1,267 61.96%
NP 3,801 859 8,237 0 0 0 7,952 -38.89%
-
NP to SH 3,801 859 8,237 -4,768 -297 -42,098 7,952 -38.89%
-
Tax Rate 40.71% - 20.83% - 100.00% - 13.74% -
Total Cost 60,398 60,105 63,192 52,320 48,834 39,365 50,931 12.04%
-
Net Worth 1,149,139 884,210 879,285 1,196,414 1,166,785 1,196,515 997,295 9.91%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 13,263 - 13,244 - 13,196 - -
Div Payout % - 1,544.02% - 0.00% - 0.00% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,149,139 884,210 879,285 1,196,414 1,166,785 1,196,515 997,295 9.91%
NOSH 441,976 442,105 439,642 441,481 424,285 439,895 439,337 0.40%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.92% 1.41% 11.53% 0.00% 0.00% 0.00% 13.50% -
ROE 0.33% 0.10% 0.94% -0.40% -0.03% -3.52% 0.80% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.53 13.79 16.25 11.85 11.51 8.95 13.40 5.55%
EPS 0.86 0.20 1.87 -1.08 -0.07 -9.57 1.81 -39.13%
DPS 0.00 3.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 2.60 2.00 2.00 2.71 2.75 2.72 2.27 9.47%
Adjusted Per Share Value based on latest NOSH - 441,481
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.60 13.86 16.24 11.90 11.10 8.95 13.39 5.94%
EPS 0.86 0.20 1.87 -1.08 -0.07 -9.57 1.81 -39.13%
DPS 0.00 3.02 0.00 3.01 0.00 3.00 0.00 -
NAPS 2.613 2.0106 1.9994 2.7205 2.6531 2.7207 2.2677 9.91%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.90 0.96 1.00 1.09 1.05 1.03 0.97 -
P/RPS 6.20 6.96 6.15 9.20 9.12 11.51 7.24 -9.83%
P/EPS 104.65 494.09 53.37 -100.93 -1,500.00 -10.76 53.59 56.29%
EY 0.96 0.20 1.87 -0.99 -0.07 -9.29 1.87 -35.91%
DY 0.00 3.13 0.00 2.75 0.00 2.91 0.00 -
P/NAPS 0.35 0.48 0.50 0.40 0.38 0.38 0.43 -12.83%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 27/02/03 21/11/02 19/08/02 15/05/02 21/02/02 16/11/01 -
Price 0.95 0.91 0.98 1.07 1.15 1.05 1.02 -
P/RPS 6.54 6.60 6.03 9.03 9.99 11.73 7.61 -9.61%
P/EPS 110.47 468.35 52.31 -99.07 -1,642.86 -10.97 56.35 56.70%
EY 0.91 0.21 1.91 -1.01 -0.06 -9.11 1.77 -35.84%
DY 0.00 3.30 0.00 2.80 0.00 2.86 0.00 -
P/NAPS 0.37 0.46 0.49 0.39 0.42 0.39 0.45 -12.24%

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