[SHH] QoQ TTM Result on 30-Sep-2001 [#1]

Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 17.3%
YoY- -236.38%
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 141,489 124,366 111,979 99,887 89,661 94,027 105,682 21.53%
PBT 774 -2,332 -4,400 -6,100 -7,367 -2,874 1,022 -16.95%
Tax -20 1,929 4,105 5,680 7,367 5,397 3,221 -
NP 754 -403 -295 -420 0 2,523 4,243 -68.49%
-
NP to SH 795 -2,290 -4,358 -6,058 -7,325 -2,874 1,022 -15.45%
-
Tax Rate 2.58% - - - - - -315.17% -
Total Cost 140,735 124,769 112,274 100,307 89,661 91,504 101,439 24.46%
-
Net Worth 60,000 66,999 66,999 66,799 67,199 68,399 70,599 -10.30%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - 399 399 -
Div Payout % - - - - - 0.00% 39.12% -
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 60,000 66,999 66,999 66,799 67,199 68,399 70,599 -10.30%
NOSH 20,000 19,999 20,000 20,000 19,999 19,999 19,999 0.00%
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 0.53% -0.32% -0.26% -0.42% 0.00% 2.68% 4.01% -
ROE 1.33% -3.42% -6.50% -9.07% -10.90% -4.20% 1.45% -
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 707.45 621.83 559.90 499.44 448.31 470.14 528.41 21.53%
EPS 3.98 -11.45 -21.79 -30.29 -36.63 -14.37 5.11 -15.38%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 3.00 3.35 3.35 3.34 3.36 3.42 3.53 -10.30%
Adjusted Per Share Value based on latest NOSH - 20,000
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 141.88 124.71 112.29 100.16 89.91 94.29 105.97 21.54%
EPS 0.80 -2.30 -4.37 -6.07 -7.35 -2.88 1.02 -14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.40 -
NAPS 0.6016 0.6718 0.6718 0.6698 0.6738 0.6859 0.7079 -10.30%
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 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.50 2.50 2.30 2.13 3.86 4.02 4.54 -
P/RPS 0.35 0.40 0.41 0.43 0.86 0.86 0.86 -45.17%
P/EPS 62.89 -21.83 -10.56 -7.03 -10.54 -27.97 88.85 -20.62%
EY 1.59 -4.58 -9.47 -14.22 -9.49 -3.57 1.13 25.64%
DY 0.00 0.00 0.00 0.00 0.00 0.50 0.44 -
P/NAPS 0.83 0.75 0.69 0.64 1.15 1.18 1.29 -25.53%
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 16/08/02 30/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 2.00 2.55 2.30 2.30 2.90 3.98 4.10 -
P/RPS 0.28 0.41 0.41 0.46 0.65 0.85 0.78 -49.58%
P/EPS 50.31 -22.27 -10.56 -7.59 -7.92 -27.70 80.23 -26.80%
EY 1.99 -4.49 -9.47 -13.17 -12.63 -3.61 1.25 36.45%
DY 0.00 0.00 0.00 0.00 0.00 0.50 0.49 -
P/NAPS 0.67 0.76 0.69 0.69 0.86 1.16 1.16 -30.71%

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