[SHCHAN] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
13-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -24.18%
YoY- -27.62%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 47,512 34,124 27,338 24,012 15,564 12,688 14,436 21.94%
PBT 201,708 1,430 -4,002 -5,182 -4,106 5,256 -7,868 -
Tax 304 814 20 210 210 218 218 5.69%
NP 202,012 2,244 -3,982 -4,972 -3,896 5,474 -7,650 -
-
NP to SH 202,012 2,244 -3,982 -4,972 -3,896 5,474 -7,650 -
-
Tax Rate -0.15% -56.92% - - - -4.15% - -
Total Cost -154,500 31,880 31,320 28,984 19,460 7,214 22,086 -
-
Net Worth 263,634 59,340 56,702 60,033 62,241 63,249 62,213 27.18%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 263,634 59,340 56,702 60,033 62,241 63,249 62,213 27.18%
NOSH 241,866 131,866 131,866 120,066 120,066 114,999 115,210 13.14%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 425.18% 6.58% -14.57% -20.71% -25.03% 43.14% -52.99% -
ROE 76.63% 3.78% -7.02% -8.28% -6.26% 8.65% -12.30% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.64 25.88 20.73 20.00 13.50 11.03 12.53 7.77%
EPS 121.76 1.70 -3.02 -4.14 -3.38 4.76 -6.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.45 0.43 0.50 0.54 0.55 0.54 12.40%
Adjusted Per Share Value based on latest NOSH - 120,066
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.22 11.65 9.33 8.20 5.31 4.33 4.93 21.93%
EPS 68.97 0.77 -1.36 -1.70 -1.33 1.87 -2.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9002 0.2026 0.1936 0.205 0.2125 0.216 0.2124 27.18%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.51 0.26 0.29 0.45 0.64 0.51 0.70 -
P/RPS 2.60 1.00 1.40 2.25 4.74 4.62 5.59 -11.96%
P/EPS 0.61 15.28 -9.60 -10.87 -18.93 10.71 -10.54 -
EY 163.77 6.55 -10.41 -9.20 -5.28 9.33 -9.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.67 0.90 1.19 0.93 1.30 -15.58%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 14/08/19 13/08/18 25/08/17 30/08/16 28/08/15 -
Price 0.605 0.40 0.27 0.495 0.55 0.55 0.56 -
P/RPS 3.08 1.55 1.30 2.48 4.07 4.99 4.47 -6.01%
P/EPS 0.72 23.51 -8.94 -11.95 -16.27 11.55 -8.43 -
EY 138.05 4.25 -11.18 -8.37 -6.15 8.65 -11.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.89 0.63 0.99 1.02 1.00 1.04 -9.79%

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