[SHCHAN] QoQ TTM Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -320.48%
YoY- -161.04%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 39,379 36,196 35,587 38,256 42,961 46,369 47,470 -11.74%
PBT -8,176 -9,039 -9,772 -6,615 572 1,969 4,152 -
Tax 355 353 350 -9 1,105 1,049 1,025 -50.77%
NP -7,821 -8,686 -9,422 -6,624 1,677 3,018 5,177 -
-
NP to SH -6,472 -7,112 -7,842 -5,448 2,471 3,176 4,949 -
-
Tax Rate - - - - -193.18% -53.28% -24.69% -
Total Cost 47,200 44,882 45,009 44,880 41,284 43,351 42,293 7.61%
-
Net Worth 51,753 38,134 19,800 22,525 24,387 30,626 29,217 46.55%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 51,753 38,134 19,800 22,525 24,387 30,626 29,217 46.55%
NOSH 89,230 82,900 60,000 60,879 60,967 74,697 60,869 29.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -19.86% -24.00% -26.48% -17.31% 3.90% 6.51% 10.91% -
ROE -12.51% -18.65% -39.61% -24.19% 10.13% 10.37% 16.94% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.13 43.66 59.31 62.84 70.47 62.08 77.99 -31.65%
EPS -7.25 -8.58 -13.07 -8.95 4.05 4.25 8.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.46 0.33 0.37 0.40 0.41 0.48 13.48%
Adjusted Per Share Value based on latest NOSH - 60,879
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.22 12.15 11.95 12.84 14.42 15.57 15.94 -11.75%
EPS -2.17 -2.39 -2.63 -1.83 0.83 1.07 1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1737 0.128 0.0665 0.0756 0.0819 0.1028 0.0981 46.51%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.93 1.23 0.83 0.62 0.81 0.72 0.65 -
P/RPS 2.11 2.82 1.40 0.99 1.15 1.16 0.83 86.58%
P/EPS -12.82 -14.34 -6.35 -6.93 19.99 16.93 7.99 -
EY -7.80 -6.97 -15.75 -14.43 5.00 5.91 12.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.67 2.52 1.68 2.02 1.76 1.35 12.02%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 13/06/06 28/02/06 -
Price 0.70 0.76 1.34 0.86 0.67 0.75 0.89 -
P/RPS 1.59 1.74 2.26 1.37 0.95 1.21 1.14 24.90%
P/EPS -9.65 -8.86 -10.25 -9.61 16.53 17.64 10.95 -
EY -10.36 -11.29 -9.75 -10.41 6.05 5.67 9.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.65 4.06 2.32 1.68 1.83 1.85 -24.70%

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