[SHH] QoQ TTM Result on 31-Dec-2012 [#2]

Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 77.69%
YoY- 92.37%
Quarter Report
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 93,857 91,575 92,557 94,189 95,806 95,234 93,926 -0.04%
PBT 3,111 1,794 735 12 -603 -2,845 -752 -
Tax -412 -246 -162 -155 -38 18 -454 -6.26%
NP 2,699 1,548 573 -143 -641 -2,827 -1,206 -
-
NP to SH 2,699 1,548 573 -143 -641 -2,827 -1,206 -
-
Tax Rate 13.24% 13.71% 22.04% 1,291.67% - - - -
Total Cost 91,158 90,027 91,984 94,332 96,447 98,061 95,132 -2.80%
-
Net Worth 67,997 66,997 65,997 65,997 65,497 65,497 65,497 2.52%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 67,997 66,997 65,997 65,997 65,497 65,497 65,497 2.52%
NOSH 49,998 49,998 49,998 49,998 49,998 49,998 49,998 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.88% 1.69% 0.62% -0.15% -0.67% -2.97% -1.28% -
ROE 3.97% 2.31% 0.87% -0.22% -0.98% -4.32% -1.84% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 187.72 183.16 185.12 188.39 191.62 190.48 187.86 -0.04%
EPS 5.40 3.10 1.15 -0.29 -1.28 -5.65 -2.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.34 1.32 1.32 1.31 1.31 1.31 2.52%
Adjusted Per Share Value based on latest NOSH - 49,998
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 94.11 91.83 92.81 94.45 96.07 95.50 94.18 -0.04%
EPS 2.71 1.55 0.57 -0.14 -0.64 -2.83 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6818 0.6718 0.6618 0.6618 0.6568 0.6568 0.6568 2.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.38 0.32 0.20 0.29 0.27 0.33 0.32 -
P/RPS 0.20 0.17 0.11 0.15 0.14 0.17 0.17 11.43%
P/EPS 7.04 10.34 17.45 -101.39 -21.06 -5.84 -13.27 -
EY 14.21 9.68 5.73 -0.99 -4.75 -17.13 -7.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.15 0.22 0.21 0.25 0.24 10.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 22/05/13 26/02/13 27/11/12 30/08/12 25/05/12 -
Price 0.415 0.68 0.30 0.285 0.31 0.26 0.40 -
P/RPS 0.22 0.37 0.16 0.15 0.16 0.14 0.21 3.14%
P/EPS 7.69 21.96 26.18 -99.65 -24.18 -4.60 -16.58 -
EY 13.01 4.55 3.82 -1.00 -4.14 -21.75 -6.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.51 0.23 0.22 0.24 0.20 0.31 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