[SHCHAN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 46.93%
YoY- 51.21%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 55,932 66,964 63,264 39,784 37,348 41,752 43,040 4.46%
PBT -1,524 -5,984 -1,084 -5,972 -8,904 -280 -9,420 -26.17%
Tax 2,756 284 0 0 -12 -180 1,116 16.25%
NP 1,232 -5,700 -1,084 -5,972 -8,916 -460 -8,304 -
-
NP to SH -1,084 -3,616 -824 -4,344 -8,904 -280 -8,304 -28.76%
-
Tax Rate - - - - - - - -
Total Cost 54,700 72,664 64,348 45,756 46,264 42,212 51,344 1.06%
-
Net Worth 47,424 44,641 54,933 38,134 30,626 13,999 -43,305 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 47,424 44,641 54,933 38,134 30,626 13,999 -43,305 -
NOSH 112,916 111,604 114,444 82,900 74,697 36,842 18,993 34.57%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.20% -8.51% -1.71% -15.01% -23.87% -1.10% -19.29% -
ROE -2.29% -8.10% -1.50% -11.39% -29.07% -2.00% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 49.53 60.00 55.28 47.99 50.00 113.33 226.60 -22.37%
EPS -0.96 -3.24 -0.72 -5.24 -11.92 -0.76 -43.72 -47.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.48 0.46 0.41 0.38 -2.28 -
Adjusted Per Share Value based on latest NOSH - 82,900
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 18.78 22.48 21.24 13.36 12.54 14.02 14.45 4.46%
EPS -0.36 -1.21 -0.28 -1.46 -2.99 -0.09 -2.79 -28.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.1499 0.1844 0.128 0.1028 0.047 -0.1454 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.46 0.20 0.50 1.23 0.72 0.95 4.10 -
P/RPS 0.93 0.33 0.90 2.56 1.44 0.84 1.81 -10.50%
P/EPS -47.92 -6.17 -69.44 -23.47 -6.04 -125.00 -9.38 31.21%
EY -2.09 -16.20 -1.44 -4.26 -16.56 -0.80 -10.66 -23.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.50 1.04 2.67 1.76 2.50 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 22/05/09 30/05/08 31/05/07 13/06/06 27/05/05 31/05/04 -
Price 0.43 0.30 0.55 0.76 0.75 0.78 4.10 -
P/RPS 0.87 0.50 0.99 1.58 1.50 0.69 1.81 -11.48%
P/EPS -44.79 -9.26 -76.39 -14.50 -6.29 -102.63 -9.38 29.75%
EY -2.23 -10.80 -1.31 -6.89 -15.89 -0.97 -10.66 -22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.75 1.15 1.65 1.83 2.05 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