[SHL] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[SHL] SHL CONSOLIDATED BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -91.74%
YoY- -90.27%
Quarter Report
Latest QR
Upcoming QR
SHL's Result
SHL's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 31,958 28,712 63,629 35,325 85,405 47,577 37,748 -10.49%
PBT 842 1,666 13,249 1,214 4,702 6,301 2,438 -50.74%
Tax -777 -1,282 -6,528 -1,016 -2,304 -3,773 -305 86.42%
NP 65 384 6,721 198 2,398 2,528 2,133 -90.22%
-
NP to SH 65 384 6,721 198 2,398 2,528 2,133 -90.22%
-
Tax Rate 92.28% 76.95% 49.27% 83.69% 49.00% 59.88% 12.51% -
Total Cost 31,893 28,328 56,908 35,127 83,007 45,049 35,615 -7.08%
-
Net Worth 335,833 371,999 376,856 378,179 367,312 366,845 360,533 -4.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 5,939 - - - -
Div Payout % - - - 3,000.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 335,833 371,999 376,856 378,179 367,312 366,845 360,533 -4.61%
NOSH 216,666 240,000 240,035 197,999 190,317 190,075 188,761 9.61%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.20% 1.34% 10.56% 0.56% 2.81% 5.31% 5.65% -
ROE 0.02% 0.10% 1.78% 0.05% 0.65% 0.69% 0.59% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 14.75 11.96 26.51 17.84 44.88 25.03 20.00 -18.35%
EPS 0.03 0.16 2.80 0.10 1.26 1.33 1.13 -91.08%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.55 1.55 1.57 1.91 1.93 1.93 1.91 -12.98%
Adjusted Per Share Value based on latest NOSH - 197,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.21 11.86 26.29 14.60 35.29 19.66 15.60 -10.48%
EPS 0.03 0.16 2.78 0.08 0.99 1.04 0.88 -89.46%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 1.3877 1.5371 1.5572 1.5627 1.5177 1.5158 1.4897 -4.61%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.99 0.90 0.95 1.21 1.20 1.52 1.21 -
P/RPS 6.71 7.52 3.58 6.78 2.67 6.07 6.05 7.13%
P/EPS 3,300.00 562.50 33.93 1,210.00 95.24 114.29 107.08 880.91%
EY 0.03 0.18 2.95 0.08 1.05 0.88 0.93 -89.84%
DY 0.00 0.00 0.00 2.48 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.61 0.63 0.62 0.79 0.63 1.05%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 28/05/03 26/02/03 28/11/02 28/08/02 30/05/02 -
Price 1.30 1.01 0.78 0.92 1.18 1.31 1.58 -
P/RPS 8.81 8.44 2.94 5.16 2.63 5.23 7.90 7.53%
P/EPS 4,333.33 631.25 27.86 920.00 93.65 98.50 139.82 884.60%
EY 0.02 0.16 3.59 0.11 1.07 1.02 0.72 -90.80%
DY 0.00 0.00 0.00 3.26 0.00 0.00 0.00 -
P/NAPS 0.84 0.65 0.50 0.48 0.61 0.68 0.83 0.80%

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