[SHL] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -94.29%
YoY- -84.81%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 52,240 48,158 31,958 28,712 63,629 35,325 85,405 -27.92%
PBT 18,499 4,518 842 1,666 13,249 1,214 4,702 149.00%
Tax -1,132 -752 -777 -1,282 -6,528 -1,016 -2,304 -37.70%
NP 17,367 3,766 65 384 6,721 198 2,398 273.87%
-
NP to SH 16,984 3,766 65 384 6,721 198 2,398 268.36%
-
Tax Rate 6.12% 16.64% 92.28% 76.95% 49.27% 83.69% 49.00% -
Total Cost 34,873 44,392 31,893 28,328 56,908 35,127 83,007 -43.87%
-
Net Worth 367,157 369,357 335,833 371,999 376,856 378,179 367,312 -0.02%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - 5,939 - -
Div Payout % - - - - - 3,000.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 367,157 369,357 335,833 371,999 376,856 378,179 367,312 -0.02%
NOSH 236,875 241,410 216,666 240,000 240,035 197,999 190,317 15.69%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 33.24% 7.82% 0.20% 1.34% 10.56% 0.56% 2.81% -
ROE 4.63% 1.02% 0.02% 0.10% 1.78% 0.05% 0.65% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.05 19.95 14.75 11.96 26.51 17.84 44.88 -37.70%
EPS 7.17 1.56 0.03 0.16 2.80 0.10 1.26 218.40%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.55 1.53 1.55 1.55 1.57 1.91 1.93 -13.58%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 21.58 19.89 13.20 11.86 26.28 14.59 35.27 -27.90%
EPS 7.01 1.56 0.03 0.16 2.78 0.08 0.99 268.30%
DPS 0.00 0.00 0.00 0.00 0.00 2.45 0.00 -
NAPS 1.5164 1.5255 1.387 1.5364 1.5565 1.5619 1.517 -0.02%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.34 1.24 0.99 0.90 0.95 1.21 1.20 -
P/RPS 6.08 6.22 6.71 7.52 3.58 6.78 2.67 72.99%
P/EPS 18.69 79.49 3,300.00 562.50 33.93 1,210.00 95.24 -66.19%
EY 5.35 1.26 0.03 0.18 2.95 0.08 1.05 195.80%
DY 0.00 0.00 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 0.86 0.81 0.64 0.58 0.61 0.63 0.62 24.35%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 25/02/04 21/11/03 27/08/03 28/05/03 26/02/03 28/11/02 -
Price 1.32 1.23 1.30 1.01 0.78 0.92 1.18 -
P/RPS 5.99 6.17 8.81 8.44 2.94 5.16 2.63 73.02%
P/EPS 18.41 78.85 4,333.33 631.25 27.86 920.00 93.65 -66.15%
EY 5.43 1.27 0.02 0.16 3.59 0.11 1.07 195.01%
DY 0.00 0.00 0.00 0.00 0.00 3.26 0.00 -
P/NAPS 0.85 0.80 0.84 0.65 0.50 0.48 0.61 24.73%

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