[SHCHAN] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -1201.51%
YoY- 33.18%
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 18,888 13,620 13,988 21,628 14,312 20,832 62,836 -18.13%
PBT 360 -4,620 -7,984 -5,316 -7,916 -6,760 5,216 -35.92%
Tax 208 216 216 216 284 288 -28 -
NP 568 -4,404 -7,768 -5,100 -7,632 -6,472 5,188 -30.81%
-
NP to SH 568 -4,404 -7,768 -5,100 -7,632 -6,156 4,240 -28.44%
-
Tax Rate -57.78% - - - - - 0.54% -
Total Cost 18,320 18,024 21,756 26,728 21,944 27,304 57,648 -17.37%
-
Net Worth 63,253 59,637 64,350 64,868 64,715 64,682 51,326 3.54%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 63,253 59,637 64,350 64,868 64,715 64,682 51,326 3.54%
NOSH 115,006 114,687 114,911 111,842 111,578 111,521 111,578 0.50%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.01% -32.33% -55.53% -23.58% -53.33% -31.07% 8.26% -
ROE 0.90% -7.38% -12.07% -7.86% -11.79% -9.52% 8.26% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.42 11.88 12.17 19.34 12.83 18.68 56.32 -18.55%
EPS 0.48 -3.84 -6.76 -4.56 -6.84 -5.52 3.80 -29.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.56 0.58 0.58 0.58 0.46 3.02%
Adjusted Per Share Value based on latest NOSH - 111,842
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.34 4.57 4.70 7.26 4.80 6.99 21.09 -18.13%
EPS 0.19 -1.48 -2.61 -1.71 -2.56 -2.07 1.42 -28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2123 0.2002 0.216 0.2178 0.2173 0.2171 0.1723 3.53%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.66 0.60 0.70 0.87 0.865 1.00 0.46 -
P/RPS 4.02 5.05 5.75 4.50 6.74 5.35 0.82 30.30%
P/EPS 133.63 -15.63 -10.36 -19.08 -12.65 -18.12 12.11 49.15%
EY 0.75 -6.40 -9.66 -5.24 -7.91 -5.52 8.26 -32.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.15 1.25 1.50 1.49 1.72 1.00 3.08%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 27/05/16 29/05/15 26/05/14 21/05/13 25/05/12 24/05/11 -
Price 0.63 0.57 0.68 0.86 0.955 1.13 0.47 -
P/RPS 3.84 4.80 5.59 4.45 7.45 6.05 0.83 29.05%
P/EPS 127.56 -14.84 -10.06 -18.86 -13.96 -20.47 12.37 47.48%
EY 0.78 -6.74 -9.94 -5.30 -7.16 -4.88 8.09 -32.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 1.21 1.48 1.65 1.95 1.02 2.01%

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