[SHH] QoQ Quarter Result on 31-Mar-2007 [#3]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -154.32%
YoY- -672.72%
Quarter Report
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 38,229 49,861 45,341 45,166 49,100 54,505 49,379 -15.64%
PBT -480 -424 -1,479 -4,551 -1,675 450 617 -
Tax -61 -128 -177 164 -50 -135 -308 -65.92%
NP -541 -552 -1,656 -4,387 -1,725 315 309 -
-
NP to SH -541 -552 -1,656 -4,387 -1,725 315 309 -
-
Tax Rate - - - - - 30.00% 49.92% -
Total Cost 38,770 50,413 46,997 49,553 50,825 54,190 49,070 -14.49%
-
Net Worth 69,628 70,756 71,042 72,533 77,499 79,500 78,745 -7.85%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 1,000 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 69,628 70,756 71,042 72,533 77,499 79,500 78,745 -7.85%
NOSH 50,092 50,181 50,030 50,022 49,999 50,000 49,838 0.33%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -1.42% -1.11% -3.65% -9.71% -3.51% 0.58% 0.63% -
ROE -0.78% -0.78% -2.33% -6.05% -2.23% 0.40% 0.39% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.32 99.36 90.63 90.29 98.20 109.01 99.08 -15.92%
EPS -1.08 -1.10 -3.31 -8.77 -3.45 0.63 0.62 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.39 1.41 1.42 1.45 1.55 1.59 1.58 -8.16%
Adjusted Per Share Value based on latest NOSH - 50,022
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 38.23 49.86 45.34 45.17 49.10 54.51 49.38 -15.64%
EPS -0.54 -0.55 -1.66 -4.39 -1.73 0.32 0.31 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.6963 0.7076 0.7105 0.7254 0.775 0.795 0.7875 -7.85%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.38 0.53 0.49 0.50 0.52 0.51 0.63 -
P/RPS 0.50 0.53 0.54 0.55 0.53 0.47 0.64 -15.13%
P/EPS -35.19 -48.18 -14.80 -5.70 -15.07 80.95 101.61 -
EY -2.84 -2.08 -6.76 -17.54 -6.63 1.24 0.98 -
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.38 0.35 0.34 0.34 0.32 0.40 -22.99%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 26/11/07 29/08/07 29/05/07 27/02/07 29/11/06 29/08/06 -
Price 0.43 0.45 0.46 0.45 0.54 0.56 0.52 -
P/RPS 0.56 0.45 0.51 0.50 0.55 0.51 0.52 5.05%
P/EPS -39.81 -40.91 -13.90 -5.13 -15.65 88.89 83.87 -
EY -2.51 -2.44 -7.20 -19.49 -6.39 1.13 1.19 -
DY 0.00 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.32 0.31 0.35 0.35 0.33 -4.07%

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