[SHH] QoQ TTM Result on 31-Dec-2006 [#2]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -108.97%
YoY- -105.18%
Quarter Report
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 189,468 194,112 198,150 200,141 208,207 209,225 213,577 -7.66%
PBT -8,129 -7,255 -5,159 220 4,571 6,387 7,503 -
Tax -191 -198 -329 -555 -835 -1,246 -1,452 -74.10%
NP -8,320 -7,453 -5,488 -335 3,736 5,141 6,051 -
-
NP to SH -8,320 -7,453 -5,488 -335 3,736 5,141 6,051 -
-
Tax Rate - - - 252.27% 18.27% 19.51% 19.35% -
Total Cost 197,788 201,565 203,638 200,476 204,471 204,084 207,526 -3.15%
-
Net Worth 70,756 71,042 72,533 77,499 79,500 78,745 79,103 -7.15%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,000 1,000 1,000 - 1,000 1,000 1,000 0.00%
Div Payout % 0.00% 0.00% 0.00% - 26.78% 19.46% 16.53% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 70,756 71,042 72,533 77,499 79,500 78,745 79,103 -7.15%
NOSH 50,181 50,030 50,022 49,999 50,000 49,838 50,065 0.15%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -4.39% -3.84% -2.77% -0.17% 1.79% 2.46% 2.83% -
ROE -11.76% -10.49% -7.57% -0.43% 4.70% 6.53% 7.65% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 377.56 387.99 396.12 400.28 416.41 419.80 426.60 -7.81%
EPS -16.58 -14.90 -10.97 -0.67 7.47 10.32 12.09 -
DPS 2.00 2.00 2.00 0.00 2.00 2.00 2.00 0.00%
NAPS 1.41 1.42 1.45 1.55 1.59 1.58 1.58 -7.30%
Adjusted Per Share Value based on latest NOSH - 49,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 189.48 194.12 198.16 200.15 208.22 209.24 213.59 -7.66%
EPS -8.32 -7.45 -5.49 -0.34 3.74 5.14 6.05 -
DPS 1.00 1.00 1.00 0.00 1.00 1.00 1.00 0.00%
NAPS 0.7076 0.7105 0.7254 0.775 0.795 0.7875 0.7911 -7.16%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.53 0.49 0.50 0.52 0.51 0.63 0.60 -
P/RPS 0.14 0.13 0.13 0.13 0.12 0.15 0.14 0.00%
P/EPS -3.20 -3.29 -4.56 -77.61 6.83 6.11 4.96 -
EY -31.28 -30.40 -21.94 -1.29 14.65 16.37 20.14 -
DY 3.77 4.08 4.00 0.00 3.92 3.17 3.33 8.61%
P/NAPS 0.38 0.35 0.34 0.34 0.32 0.40 0.38 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 29/08/07 29/05/07 27/02/07 29/11/06 29/08/06 29/05/06 -
Price 0.45 0.46 0.45 0.54 0.56 0.52 0.54 -
P/RPS 0.12 0.12 0.11 0.13 0.13 0.12 0.13 -5.19%
P/EPS -2.71 -3.09 -4.10 -80.60 7.49 5.04 4.47 -
EY -36.84 -32.38 -24.38 -1.24 13.34 19.84 22.38 -
DY 4.44 4.35 4.44 0.00 3.57 3.85 3.70 12.91%
P/NAPS 0.32 0.32 0.31 0.35 0.35 0.33 0.34 -3.95%

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