[SHCHAN] YoY Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2509.8%
YoY- -31.86%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 16,792 12,443 8,484 13,189 10,013 13,062 13,657 3.50%
PBT -76 490 -2,975 4,212 7,599 600 -2,441 -43.88%
Tax 0 0 -2 1,112 214 -1,420 -48 -
NP -76 490 -2,977 5,324 7,813 -820 -2,489 -44.06%
-
NP to SH 171 193 -2,977 5,324 7,813 -820 -2,489 -
-
Tax Rate - 0.00% - -26.40% -2.82% 236.67% - -
Total Cost 16,868 11,953 11,461 7,865 2,200 13,882 16,146 0.73%
-
Net Worth 49,019 65,847 22,525 0 19,986 -40,620 -32,109 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 49,019 65,847 22,525 0 19,986 -40,620 -32,109 -
NOSH 113,999 113,529 60,879 60,809 60,565 18,981 18,999 34.76%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -0.45% 3.94% -35.09% 40.37% 78.03% -6.28% -18.23% -
ROE 0.35% 0.29% -13.22% 0.00% 39.09% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.73 10.96 13.94 21.69 16.53 68.81 71.88 -23.19%
EPS 0.15 0.17 -4.89 8.75 12.90 -4.32 -13.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.58 0.37 0.00 0.33 -2.14 -1.69 -
Adjusted Per Share Value based on latest NOSH - 60,809
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 5.64 4.18 2.85 4.43 3.36 4.39 4.58 3.52%
EPS 0.06 0.06 -1.00 1.79 2.62 -0.28 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1646 0.2211 0.0756 0.00 0.0671 -0.1364 -0.1078 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.30 0.68 0.62 0.79 0.99 4.10 4.10 -
P/RPS 2.04 6.20 4.45 3.64 5.99 5.96 5.70 -15.72%
P/EPS 200.00 400.00 -12.68 9.02 7.67 -94.91 -31.30 -
EY 0.50 0.25 -7.89 11.08 13.03 -1.05 -3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.17 1.68 0.00 3.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 03/11/08 30/11/07 30/11/06 30/11/05 26/11/04 28/11/03 29/11/02 -
Price 0.40 0.68 0.86 0.62 1.01 4.10 4.10 -
P/RPS 2.72 6.20 6.17 2.86 6.11 5.96 5.70 -11.59%
P/EPS 266.67 400.00 -17.59 7.08 7.83 -94.91 -31.30 -
EY 0.38 0.25 -5.69 14.12 12.77 -1.05 -3.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.17 2.32 0.00 3.06 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