[SHCHAN] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 88.15%
YoY- 95.54%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 21,627 17,835 22,344 21,759 21,367 27,184 26,266 -3.18%
PBT -1,766 -3,362 134 -520 -6,133 -3,145 -2,243 -3.90%
Tax 0 -4 -300 274 613 -157 2,243 -
NP -1,766 -3,366 -166 -246 -5,520 -3,302 0 -
-
NP to SH -1,202 -2,572 134 -246 -5,520 -3,302 -2,584 -11.97%
-
Tax Rate - - 223.88% - - - - -
Total Cost 23,393 21,201 22,510 22,005 26,887 30,486 26,266 -1.91%
-
Net Worth 50,887 24,379 18,859 -41,252 -39,699 -29,621 -21,887 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 50,887 24,379 18,859 -41,252 -39,699 -29,621 -21,887 -
NOSH 89,230 60,947 49,629 18,923 18,995 18,987 18,999 29.39%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -8.17% -18.87% -0.74% -1.13% -25.83% -12.15% 0.00% -
ROE -2.36% -10.55% 0.71% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 24.65 29.26 45.02 114.99 112.49 143.16 138.24 -24.96%
EPS -1.37 -4.22 -0.27 -1.30 -29.06 -17.39 -13.60 -31.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.40 0.38 -2.18 -2.09 -1.56 -1.152 -
Adjusted Per Share Value based on latest NOSH - 19,003
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 7.26 5.99 7.50 7.30 7.17 9.13 8.82 -3.19%
EPS -0.40 -0.86 0.04 -0.08 -1.85 -1.11 -0.87 -12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1708 0.0818 0.0633 -0.1385 -0.1333 -0.0994 -0.0735 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.93 0.81 0.84 4.10 4.10 0.00 0.00 -
P/RPS 3.77 2.77 1.87 3.57 3.64 0.00 0.00 -
P/EPS -67.88 -19.19 311.11 -315.38 -14.11 0.00 0.00 -
EY -1.47 -5.21 0.32 -0.32 -7.09 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.02 2.21 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 30/08/05 30/08/04 15/09/03 29/08/02 30/08/01 -
Price 0.70 0.67 0.77 1.05 4.10 4.10 0.00 -
P/RPS 2.84 2.29 1.71 0.91 3.64 2.86 0.00 -
P/EPS -51.09 -15.88 285.19 -80.77 -14.11 -23.58 0.00 -
EY -1.96 -6.30 0.35 -1.24 -7.09 -4.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.68 2.03 0.00 0.00 0.00 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