[SHCHAN] QoQ TTM Result on 30-Sep-2001 [#3]

Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 29.1%
YoY- 40.89%
Quarter Report
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 59,521 54,838 58,603 41,057 48,442 54,632 53,701 7.12%
PBT -6,517 -4,414 -5,615 -3,476 -5,283 -6,283 -6,688 -1.71%
Tax -1,147 -197 1,254 2,127 5,283 6,283 6,688 -
NP -7,664 -4,611 -4,361 -1,349 0 0 0 -
-
NP to SH -7,664 -5,860 -6,945 -3,962 -5,588 -6,378 -6,652 9.92%
-
Tax Rate - - - - - - - -
Total Cost 67,185 59,449 62,964 42,406 48,442 54,632 53,701 16.15%
-
Net Worth -29,637 -34,090 -26,207 -23,237 -21,866 0 -19,642 31.65%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth -29,637 -34,090 -26,207 -23,237 -21,866 0 -19,642 31.65%
NOSH 18,998 18,939 18,991 19,000 18,981 18,990 19,333 -1.16%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -12.88% -8.41% -7.44% -3.29% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 313.30 289.54 308.58 216.09 255.20 287.69 277.76 8.38%
EPS -40.34 -30.94 -36.57 -20.85 -29.44 -33.59 -34.41 11.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.56 -1.80 -1.38 -1.223 -1.152 0.00 -1.016 33.19%
Adjusted Per Share Value based on latest NOSH - 19,000
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 19.98 18.41 19.67 13.78 16.26 18.34 18.03 7.10%
EPS -2.57 -1.97 -2.33 -1.33 -1.88 -2.14 -2.23 9.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0995 -0.1144 -0.088 -0.078 -0.0734 0.00 -0.0659 31.71%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 31/05/02 28/02/02 30/11/01 30/08/01 26/06/01 28/02/01 -
Price 4.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -10.16 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -9.84 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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