[SHCHAN] YoY Quarter Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 50.82%
YoY- 53.86%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 3,060 2,939 3,721 4,544 3,352 6,114 17,778 -25.39%
PBT -2,143 3,783 -1,938 -682 -1,430 1,113 3,567 -
Tax 53 55 55 55 71 1 -1 -
NP -2,090 3,838 -1,883 -627 -1,359 1,114 3,566 -
-
NP to SH -2,090 3,838 -1,883 -627 -1,359 856 2,630 -
-
Tax Rate - -1.45% - - - -0.09% 0.03% -
Total Cost 5,150 -899 5,604 5,171 4,711 5,000 14,212 -15.55%
-
Net Worth 62,241 63,200 62,001 64,939 63,494 65,589 53,491 2.55%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 62,241 63,200 62,001 64,939 63,494 65,589 53,491 2.55%
NOSH 120,066 114,910 114,817 111,964 111,393 111,168 111,440 1.24%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -68.30% 130.59% -50.60% -13.80% -40.54% 18.22% 20.06% -
ROE -3.36% 6.07% -3.04% -0.97% -2.14% 1.31% 4.92% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.65 2.56 3.24 4.06 3.01 5.50 15.95 -25.83%
EPS -1.81 3.34 -1.64 -0.56 -1.22 0.77 2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.54 0.58 0.57 0.59 0.48 1.98%
Adjusted Per Share Value based on latest NOSH - 111,964
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.03 0.99 1.25 1.53 1.13 2.05 5.97 -25.36%
EPS -0.70 1.29 -0.63 -0.21 -0.46 0.29 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2089 0.2122 0.2081 0.218 0.2132 0.2202 0.1796 2.54%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.64 0.51 0.70 0.885 0.84 1.09 0.455 -
P/RPS 24.11 19.94 21.60 21.81 27.91 19.82 2.85 42.69%
P/EPS -35.30 15.27 -42.68 -158.04 -68.85 141.56 19.28 -
EY -2.83 6.55 -2.34 -0.63 -1.45 0.71 5.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.93 1.30 1.53 1.47 1.85 0.95 3.82%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 30/08/16 28/08/15 28/08/14 30/08/13 27/08/12 26/08/11 -
Price 0.55 0.55 0.56 0.78 0.745 1.14 0.43 -
P/RPS 20.72 21.50 17.28 19.22 24.76 20.73 2.70 40.40%
P/EPS -30.33 16.47 -34.15 -139.29 -61.07 148.05 18.22 -
EY -3.30 6.07 -2.93 -0.72 -1.64 0.68 5.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.04 1.34 1.31 1.93 0.90 2.10%

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