[SHH] QoQ TTM Result on 30-Jun-2021 [#4]

Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 390.48%
YoY- 248.39%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 78,794 81,160 91,160 112,906 106,934 102,271 104,055 -16.93%
PBT 1,012 380 2,607 5,133 2,022 262 -1,094 -
Tax -795 -473 -1,164 -1,164 -1,215 -1,061 -411 55.30%
NP 217 -93 1,443 3,969 807 -799 -1,505 -
-
NP to SH 271 -58 1,460 3,968 809 -590 -1,169 -
-
Tax Rate 78.56% 124.47% 44.65% 22.68% 60.09% 404.96% - -
Total Cost 78,577 81,253 89,717 108,937 106,127 103,070 105,560 -17.87%
-
Net Worth 70,996 68,996 67,996 68,996 70,497 68,997 65,997 4.99%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 70,996 68,996 67,996 68,996 70,497 68,997 65,997 4.99%
NOSH 99,995 99,995 99,995 99,995 49,998 49,998 49,998 58.80%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 0.28% -0.11% 1.58% 3.52% 0.75% -0.78% -1.45% -
ROE 0.38% -0.08% 2.15% 5.75% 1.15% -0.86% -1.77% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 78.80 81.16 91.16 112.91 213.88 204.55 208.12 -47.69%
EPS 0.27 -0.06 1.46 3.97 1.62 -1.18 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.69 0.68 0.69 1.41 1.38 1.32 -33.88%
Adjusted Per Share Value based on latest NOSH - 99,995
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 79.01 81.38 91.41 113.22 107.23 102.55 104.34 -16.93%
EPS 0.27 -0.06 1.46 3.98 0.81 -0.59 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7119 0.6919 0.6818 0.6919 0.7069 0.6919 0.6618 4.98%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.55 0.52 0.60 0.60 1.11 1.04 0.69 -
P/RPS 0.70 0.64 0.66 0.53 0.52 0.51 0.33 65.16%
P/EPS 202.94 -896.51 41.09 15.12 68.60 -88.13 -29.51 -
EY 0.49 -0.11 2.43 6.61 1.46 -1.13 -3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.88 0.87 0.79 0.75 0.52 29.94%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 14/02/22 25/11/21 29/09/21 25/06/21 24/02/21 24/11/20 -
Price 0.52 0.58 0.59 0.60 0.60 1.05 1.07 -
P/RPS 0.66 0.71 0.65 0.53 0.28 0.51 0.51 18.77%
P/EPS 191.87 -999.95 40.41 15.12 37.08 -88.98 -45.76 -
EY 0.52 -0.10 2.47 6.61 2.70 -1.12 -2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.87 0.87 0.43 0.76 0.81 -6.70%

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