[SHCHAN] QoQ TTM Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 51.92%
YoY- 136.21%
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 58,457 62,070 57,721 57,292 51,422 43,338 39,379 29.97%
PBT -4,035 1,656 2,222 2,298 1,076 -4,711 -8,176 -37.41%
Tax 83 17 17 17 17 357 355 -61.88%
NP -3,952 1,673 2,239 2,315 1,093 -4,354 -7,821 -36.42%
-
NP to SH -3,325 2,312 2,334 2,575 1,695 -3,684 -6,472 -35.72%
-
Tax Rate - -1.03% -0.77% -0.74% -1.58% - - -
Total Cost 62,409 60,397 55,482 54,977 50,329 47,692 47,200 20.36%
-
Net Worth 45,881 49,019 53,549 54,933 53,739 65,847 51,753 -7.68%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 45,881 49,019 53,549 54,933 53,739 65,847 51,753 -7.68%
NOSH 111,906 113,999 111,562 114,444 111,956 113,529 89,230 16.21%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -6.76% 2.70% 3.88% 4.04% 2.13% -10.05% -19.86% -
ROE -7.25% 4.72% 4.36% 4.69% 3.15% -5.59% -12.51% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 52.24 54.45 51.74 50.06 45.93 38.17 44.13 11.84%
EPS -2.97 2.03 2.09 2.25 1.51 -3.24 -7.25 -44.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.43 0.48 0.48 0.48 0.58 0.58 -20.56%
Adjusted Per Share Value based on latest NOSH - 114,444
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 19.62 20.84 19.38 19.23 17.26 14.55 13.22 29.95%
EPS -1.12 0.78 0.78 0.86 0.57 -1.24 -2.17 -35.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.154 0.1646 0.1798 0.1844 0.1804 0.2211 0.1737 -7.67%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.28 0.30 0.47 0.50 0.64 0.68 0.93 -
P/RPS 0.54 0.55 0.91 1.00 1.39 1.78 2.11 -59.52%
P/EPS -9.42 14.79 22.47 22.22 42.27 -20.96 -12.82 -18.49%
EY -10.61 6.76 4.45 4.50 2.37 -4.77 -7.80 22.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.98 1.04 1.33 1.17 1.60 -43.32%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 03/11/08 19/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.33 0.40 0.45 0.55 0.50 0.68 0.70 -
P/RPS 0.63 0.73 0.87 1.10 1.09 1.78 1.59 -45.90%
P/EPS -11.11 19.72 21.51 24.44 33.03 -20.96 -9.65 9.80%
EY -9.00 5.07 4.65 4.09 3.03 -4.77 -10.36 -8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 0.94 1.15 1.04 1.17 1.21 -24.01%

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