[SHCHAN] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -35.83%
YoY- -76.12%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 35,587 38,256 42,961 46,369 47,470 45,282 42,106 -10.58%
PBT -9,772 -6,615 572 1,969 4,152 7,862 11,249 -
Tax 350 -9 1,105 1,049 1,025 1,291 393 -7.41%
NP -9,422 -6,624 1,677 3,018 5,177 9,153 11,642 -
-
NP to SH -7,842 -5,448 2,471 3,176 4,949 8,925 11,414 -
-
Tax Rate - - -193.18% -53.28% -24.69% -16.42% -3.49% -
Total Cost 45,009 44,880 41,284 43,351 42,293 36,129 30,464 29.62%
-
Net Worth 19,800 22,525 24,387 30,626 29,217 0 96,900 -65.20%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 19,800 22,525 24,387 30,626 29,217 0 96,900 -65.20%
NOSH 60,000 60,879 60,967 74,697 60,869 60,809 255,000 -61.78%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -26.48% -17.31% 3.90% 6.51% 10.91% 20.21% 27.65% -
ROE -39.61% -24.19% 10.13% 10.37% 16.94% 0.00% 11.78% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 59.31 62.84 70.47 62.08 77.99 74.46 16.51 134.01%
EPS -13.07 -8.95 4.05 4.25 8.13 14.68 4.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.37 0.40 0.41 0.48 0.00 0.38 -8.95%
Adjusted Per Share Value based on latest NOSH - 74,697
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.95 12.84 14.42 15.57 15.94 15.20 14.14 -10.58%
EPS -2.63 -1.83 0.83 1.07 1.66 3.00 3.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0665 0.0756 0.0819 0.1028 0.0981 0.00 0.3253 -65.19%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.83 0.62 0.81 0.72 0.65 0.79 0.84 -
P/RPS 1.40 0.99 1.15 1.16 0.83 1.06 5.09 -57.60%
P/EPS -6.35 -6.93 19.99 16.93 7.99 5.38 18.77 -
EY -15.75 -14.43 5.00 5.91 12.51 18.58 5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.68 2.02 1.76 1.35 0.00 2.21 9.11%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 13/06/06 28/02/06 30/11/05 30/08/05 -
Price 1.34 0.86 0.67 0.75 0.89 0.62 0.77 -
P/RPS 2.26 1.37 0.95 1.21 1.14 0.83 4.66 -38.19%
P/EPS -10.25 -9.61 16.53 17.64 10.95 4.22 17.20 -
EY -9.75 -10.41 6.05 5.67 9.14 23.67 5.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 2.32 1.68 1.83 1.85 0.00 2.03 58.53%

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