[SHCHAN] YoY Quarter Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -1121.2%
YoY- -144.44%
Quarter Report
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 11,906 10,998 10,475 12,762 8,079 14,269 0 -100.00%
PBT 204 1,835 -2,419 -3,142 -1,039 -2,039 0 -100.00%
Tax -255 -5 23 89 1,039 2,039 0 -100.00%
NP -51 1,830 -2,396 -3,053 0 0 0 -100.00%
-
NP to SH 204 1,830 -2,396 -3,053 -1,249 -2,039 0 -100.00%
-
Tax Rate 125.00% 0.27% - - - - - -
Total Cost 11,957 9,168 12,871 15,815 8,079 14,269 0 -100.00%
-
Net Worth 96,900 -41,426 -39,711 -29,637 -21,866 -16,454 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 96,900 -41,426 -39,711 -29,637 -21,866 -16,454 0 -100.00%
NOSH 255,000 19,003 19,000 18,998 18,981 19,002 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -0.43% 16.64% -22.87% -23.92% 0.00% 0.00% 0.00% -
ROE 0.21% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 4.67 57.87 55.13 67.18 42.56 75.09 0.00 -100.00%
EPS -0.08 9.63 -12.61 -16.07 -6.58 -10.73 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 -2.18 -2.09 -1.56 -1.152 -0.8659 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 18,998
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 4.00 3.69 3.52 4.28 2.71 4.79 0.00 -100.00%
EPS 0.07 0.61 -0.80 -1.02 -0.42 -0.68 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3253 -0.1391 -0.1333 -0.0995 -0.0734 -0.0552 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 0.84 4.10 4.10 0.00 0.00 0.00 0.00 -
P/RPS 17.99 7.08 7.44 0.00 0.00 0.00 0.00 -100.00%
P/EPS 1,050.00 42.58 -32.51 0.00 0.00 0.00 0.00 -100.00%
EY 0.10 2.35 -3.08 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 30/08/04 15/09/03 29/08/02 30/08/01 30/08/00 - -
Price 0.77 1.05 4.10 4.10 0.00 0.00 0.00 -
P/RPS 16.49 1.81 7.44 6.10 0.00 0.00 0.00 -100.00%
P/EPS 962.50 10.90 -32.51 -25.51 0.00 0.00 0.00 -100.00%
EY 0.10 9.17 -3.08 -3.92 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%

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