[SHH] QoQ TTM Result on 31-Dec-2000 [#2]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -76.99%
YoY- -73.13%
Quarter Report
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 99,887 89,661 94,027 105,682 113,018 119,034 90,994 6.40%
PBT -6,100 -7,367 -2,874 1,022 4,442 8,046 5,523 -
Tax 5,680 7,367 5,397 3,221 1,687 0 0 -
NP -420 0 2,523 4,243 6,129 8,046 5,523 -
-
NP to SH -6,058 -7,325 -2,874 1,022 4,442 8,046 5,523 -
-
Tax Rate - - - -315.17% -37.98% 0.00% 0.00% -
Total Cost 100,307 89,661 91,504 101,439 106,889 110,988 85,471 11.24%
-
Net Worth 66,799 67,199 68,399 70,599 71,957 73,570 71,999 -4.87%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - 399 399 399 399 - -
Div Payout % - - 0.00% 39.12% 9.00% 4.97% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 66,799 67,199 68,399 70,599 71,957 73,570 71,999 -4.87%
NOSH 20,000 19,999 19,999 19,999 19,988 19,992 19,999 0.00%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -0.42% 0.00% 2.68% 4.01% 5.42% 6.76% 6.07% -
ROE -9.07% -10.90% -4.20% 1.45% 6.17% 10.94% 7.67% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 499.44 448.31 470.14 528.41 565.43 595.41 454.97 6.40%
EPS -30.29 -36.63 -14.37 5.11 22.22 40.25 27.62 -
DPS 0.00 0.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 3.34 3.36 3.42 3.53 3.60 3.68 3.60 -4.87%
Adjusted Per Share Value based on latest NOSH - 19,999
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 99.89 89.67 94.03 105.69 113.02 119.04 91.00 6.40%
EPS -6.06 -7.33 -2.87 1.02 4.44 8.05 5.52 -
DPS 0.00 0.00 0.40 0.40 0.40 0.40 0.00 -
NAPS 0.668 0.672 0.684 0.706 0.7196 0.7357 0.72 -4.87%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.13 3.86 4.02 4.54 4.28 4.80 5.20 -
P/RPS 0.43 0.86 0.86 0.86 0.76 0.81 1.14 -47.76%
P/EPS -7.03 -10.54 -27.97 88.85 19.26 11.93 18.83 -
EY -14.22 -9.49 -3.57 1.13 5.19 8.38 5.31 -
DY 0.00 0.00 0.50 0.44 0.47 0.42 0.00 -
P/NAPS 0.64 1.15 1.18 1.29 1.19 1.30 1.44 -41.73%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 - -
Price 2.30 2.90 3.98 4.10 4.00 5.10 0.00 -
P/RPS 0.46 0.65 0.85 0.78 0.71 0.86 0.00 -
P/EPS -7.59 -7.92 -27.70 80.23 18.00 12.67 0.00 -
EY -13.17 -12.63 -3.61 1.25 5.56 7.89 0.00 -
DY 0.00 0.00 0.50 0.49 0.50 0.39 0.00 -
P/NAPS 0.69 0.86 1.16 1.16 1.11 1.39 0.00 -

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