[SHH] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -210.73%
YoY- -127.32%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 162,445 155,835 144,441 136,242 139,615 144,429 145,189 7.78%
PBT 1,124 549 -365 -308 674 1,219 1,827 -27.68%
Tax -352 -208 -208 -208 -208 21 21 -
NP 772 341 -573 -516 466 1,240 1,848 -44.14%
-
NP to SH 772 341 -573 -516 466 1,240 1,848 -44.14%
-
Tax Rate 31.32% 37.89% - - 30.86% -1.72% -1.15% -
Total Cost 161,673 155,494 145,014 136,758 139,149 143,189 143,341 8.36%
-
Net Worth 67,916 66,824 65,085 66,567 67,149 68,095 59,523 9.20%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 67,916 66,824 65,085 66,567 67,149 68,095 59,523 9.20%
NOSH 49,938 49,499 48,571 49,677 49,740 50,069 19,841 85.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.48% 0.22% -0.40% -0.38% 0.33% 0.86% 1.27% -
ROE 1.14% 0.51% -0.88% -0.78% 0.69% 1.82% 3.10% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 325.29 314.82 297.38 274.25 280.69 288.45 731.75 -41.78%
EPS 1.55 0.69 -1.18 -1.04 0.94 2.48 9.31 -69.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.35 1.34 1.34 1.35 1.36 3.00 -41.01%
Adjusted Per Share Value based on latest NOSH - 49,677
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 162.89 156.26 144.84 136.62 140.00 144.83 145.59 7.78%
EPS 0.77 0.34 -0.57 -0.52 0.47 1.24 1.85 -44.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.681 0.6701 0.6526 0.6675 0.6733 0.6828 0.5969 9.19%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.66 0.83 1.23 1.19 0.91 0.83 2.36 -
P/RPS 0.20 0.26 0.41 0.43 0.32 0.29 0.32 -26.92%
P/EPS 42.69 120.48 -104.26 -114.57 97.13 33.51 25.34 41.62%
EY 2.34 0.83 -0.96 -0.87 1.03 2.98 3.95 -29.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.92 0.89 0.67 0.61 0.79 -27.29%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.72 0.86 1.13 1.15 1.20 0.96 0.76 -
P/RPS 0.22 0.27 0.38 0.42 0.43 0.33 0.10 69.23%
P/EPS 46.57 124.84 -95.79 -110.72 128.09 38.76 8.16 219.69%
EY 2.15 0.80 -1.04 -0.90 0.78 2.58 12.26 -68.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.84 0.86 0.89 0.71 0.25 65.10%

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