[SHH] YoY Annualized Quarter Result on 30-Jun-2008 [#4]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -65.58%
YoY- 32.85%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 92,553 126,297 134,711 151,332 194,111 209,225 201,239 -12.13%
PBT -745 6,132 -189 -5,012 -7,256 6,387 6,772 -
Tax -505 -1,116 -573 7 -198 -1,246 -1,402 -15.64%
NP -1,250 5,016 -762 -5,005 -7,454 5,141 5,370 -
-
NP to SH -1,250 5,016 -762 -5,005 -7,454 5,141 5,370 -
-
Tax Rate - 18.20% - - - 19.51% 20.70% -
Total Cost 93,803 121,281 135,473 156,337 201,565 204,084 195,869 -11.54%
-
Net Worth 68,000 70,013 65,171 65,999 70,990 79,015 73,500 -1.28%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 1,000 - - 999 1,000 - -
Div Payout % - 19.94% - - 0.00% 19.46% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 68,000 70,013 65,171 65,999 70,990 79,015 73,500 -1.28%
NOSH 50,000 50,009 50,131 49,999 49,993 50,009 50,000 0.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -1.35% 3.97% -0.57% -3.31% -3.84% 2.46% 2.67% -
ROE -1.84% 7.16% -1.17% -7.58% -10.50% 6.51% 7.31% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 185.11 252.54 268.71 302.66 388.27 418.37 402.48 -12.13%
EPS -2.50 10.03 -1.52 -10.01 -14.91 10.28 10.74 -
DPS 0.00 2.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 1.36 1.40 1.30 1.32 1.42 1.58 1.47 -1.28%
Adjusted Per Share Value based on latest NOSH - 49,963
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 92.56 126.30 134.72 151.34 194.12 209.24 201.25 -12.13%
EPS -1.25 5.02 -0.76 -5.01 -7.45 5.14 5.37 -
DPS 0.00 1.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.68 0.7002 0.6517 0.66 0.7099 0.7902 0.735 -1.28%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.30 0.19 0.12 0.26 0.49 0.63 0.58 -
P/RPS 0.16 0.08 0.04 0.09 0.13 0.15 0.14 2.24%
P/EPS -12.00 1.89 -7.89 -2.60 -3.29 6.13 5.40 -
EY -8.33 52.79 -12.67 -38.50 -30.43 16.32 18.52 -
DY 0.00 10.53 0.00 0.00 4.08 3.17 0.00 -
P/NAPS 0.22 0.14 0.09 0.20 0.35 0.40 0.39 -9.09%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 28/08/09 28/08/08 29/08/07 29/08/06 29/08/05 -
Price 0.30 0.24 0.20 0.26 0.46 0.52 0.65 -
P/RPS 0.16 0.10 0.07 0.09 0.12 0.12 0.16 0.00%
P/EPS -12.00 2.39 -13.16 -2.60 -3.09 5.06 6.05 -
EY -8.33 41.79 -7.60 -38.50 -32.41 19.77 16.52 -
DY 0.00 8.33 0.00 0.00 4.35 3.85 0.00 -
P/NAPS 0.22 0.17 0.15 0.20 0.32 0.33 0.44 -10.90%

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