[SHH] QoQ Quarter Result on 30-Sep-2011 [#1]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -220.84%
YoY- -309.26%
Quarter Report
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 24,287 22,139 24,029 24,779 22,979 20,995 19,625 15.28%
PBT -29 -872 33 -1,977 2,064 -1,540 -820 -89.24%
Tax 54 -12 -12 -12 -418 -11 -39 -
NP 25 -884 21 -1,989 1,646 -1,551 -859 -
-
NP to SH 25 -884 21 -1,989 1,646 -1,551 -859 -
-
Tax Rate - - 36.36% - 20.25% - - -
Total Cost 24,262 23,023 24,008 26,768 21,333 22,546 20,484 11.95%
-
Net Worth 65,497 65,497 65,997 65,966 68,041 66,542 68,919 -3.34%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 65,497 65,497 65,997 65,966 68,041 66,542 68,919 -3.34%
NOSH 49,998 49,998 49,998 49,974 50,030 50,032 49,941 0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.10% -3.99% 0.09% -8.03% 7.16% -7.39% -4.38% -
ROE 0.04% -1.35% 0.03% -3.02% 2.42% -2.33% -1.25% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 48.58 44.28 48.06 49.58 45.93 41.96 39.30 15.19%
EPS 0.05 -1.77 0.04 -3.98 3.29 -3.10 -1.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.31 1.32 1.32 1.36 1.33 1.38 -3.41%
Adjusted Per Share Value based on latest NOSH - 49,974
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.29 22.14 24.03 24.78 22.98 21.00 19.63 15.27%
EPS 0.03 -0.88 0.02 -1.99 1.65 -1.55 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.655 0.655 0.66 0.6597 0.6804 0.6655 0.6892 -3.33%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.33 0.32 0.40 0.23 0.30 0.54 0.45 -
P/RPS 0.68 0.72 0.83 0.46 0.65 1.29 1.15 -29.57%
P/EPS 659.97 -18.10 952.34 -5.78 9.12 -17.42 -26.16 -
EY 0.15 -5.53 0.11 -17.30 10.97 -5.74 -3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.30 0.17 0.22 0.41 0.33 -16.91%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 25/05/12 28/02/12 29/11/11 26/08/11 30/05/11 24/02/11 -
Price 0.26 0.40 0.30 0.40 0.30 0.31 0.45 -
P/RPS 0.54 0.90 0.62 0.81 0.65 0.74 1.15 -39.61%
P/EPS 519.98 -22.62 714.26 -10.05 9.12 -10.00 -26.16 -
EY 0.19 -4.42 0.14 -9.95 10.97 -10.00 -3.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.31 0.23 0.30 0.22 0.23 0.33 -28.40%

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