[SHCHAN] YoY Quarter Result on 30-Sep-2019 [#3]

Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -700.0%
YoY- 1.07%
Quarter Report
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 12,087 11,653 9,415 7,493 12,994 5,216 3,640 22.13%
PBT 1,099 5,632 667 -1,834 -1,829 -195 -1,056 -
Tax -75 76 76 76 52 52 54 -
NP 1,024 5,708 743 -1,758 -1,777 -143 -1,002 -
-
NP to SH 1,024 5,708 743 -1,758 -1,777 -143 -1,002 -
-
Tax Rate 6.82% -1.35% -11.39% - - - - -
Total Cost 11,063 5,945 8,672 9,251 14,771 5,359 4,642 15.56%
-
Net Worth 260,660 272,907 59,340 55,384 64,803 58,443 62,193 26.96%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 260,660 272,907 59,340 55,384 64,803 58,443 62,193 26.96%
NOSH 292,877 255,053 131,866 131,866 131,866 120,066 115,172 16.82%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 8.47% 48.98% 7.89% -23.46% -13.68% -2.74% -27.53% -
ROE 0.39% 2.09% 1.25% -3.17% -2.74% -0.24% -1.61% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.13 4.57 7.14 5.68 10.63 4.46 3.16 4.56%
EPS 0.35 2.27 0.56 -1.33 -1.40 -0.12 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 1.07 0.45 0.42 0.53 0.50 0.54 8.67%
Adjusted Per Share Value based on latest NOSH - 131,866
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.06 3.91 3.16 2.52 4.36 1.75 1.22 22.17%
EPS 0.34 1.92 0.25 -0.59 -0.60 -0.05 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8751 0.9162 0.1992 0.1859 0.2176 0.1962 0.2088 26.96%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.31 0.55 0.45 0.24 0.43 0.60 0.58 -
P/RPS 7.51 12.04 6.30 4.22 4.05 13.45 18.35 -13.82%
P/EPS 88.66 24.58 79.87 -18.00 -29.59 -490.43 -66.67 -
EY 1.13 4.07 1.25 -5.55 -3.38 -0.20 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.51 1.00 0.57 0.81 1.20 1.07 -16.98%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 24/11/21 26/11/20 29/11/19 23/11/18 27/11/17 18/11/16 -
Price 0.315 0.455 0.405 0.32 0.40 0.59 0.57 -
P/RPS 7.63 9.96 5.67 5.63 3.76 13.22 18.04 -13.35%
P/EPS 90.09 20.33 71.88 -24.00 -27.52 -482.26 -65.52 -
EY 1.11 4.92 1.39 -4.17 -3.63 -0.21 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.90 0.76 0.75 1.18 1.06 -16.85%

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