[SHCHAN] YoY Quarter Result on 31-Mar-2009 [#1]

Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 65.77%
YoY- -338.83%
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 5,208 15,709 13,983 16,741 15,816 9,946 9,337 -9.26%
PBT -1,690 1,304 -381 -1,496 -271 -1,493 -2,226 -4.48%
Tax 72 -7 73 71 0 0 -3 -
NP -1,618 1,297 -308 -1,425 -271 -1,493 -2,229 -5.19%
-
NP to SH -1,539 1,060 -271 -904 -206 -1,086 -2,226 -5.96%
-
Tax Rate - 0.54% - - - - - -
Total Cost 6,826 14,412 14,291 18,166 16,087 11,439 11,566 -8.40%
-
Net Worth 64,682 51,326 47,424 44,641 54,933 38,134 30,626 13.25%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 64,682 51,326 47,424 44,641 54,933 38,134 30,626 13.25%
NOSH 111,521 111,578 112,916 111,604 114,444 82,900 74,697 6.90%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -31.07% 8.26% -2.20% -8.51% -1.71% -15.01% -23.87% -
ROE -2.38% 2.07% -0.57% -2.03% -0.38% -2.85% -7.27% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.67 14.08 12.38 15.00 13.82 12.00 12.50 -15.12%
EPS -1.38 0.95 -0.24 -0.81 -0.18 -1.31 -2.98 -12.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.46 0.42 0.40 0.48 0.46 0.41 5.94%
Adjusted Per Share Value based on latest NOSH - 111,604
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.75 5.27 4.69 5.62 5.31 3.34 3.13 -9.22%
EPS -0.52 0.36 -0.09 -0.30 -0.07 -0.36 -0.75 -5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2171 0.1723 0.1592 0.1499 0.1844 0.128 0.1028 13.25%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.00 0.46 0.46 0.20 0.50 1.23 0.72 -
P/RPS 21.41 3.27 3.71 1.33 3.62 10.25 5.76 24.43%
P/EPS -72.46 48.42 -191.67 -24.69 -277.78 -93.89 -24.16 20.06%
EY -1.38 2.07 -0.52 -4.05 -0.36 -1.07 -4.14 -16.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.00 1.10 0.50 1.04 2.67 1.76 -0.38%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 24/05/11 31/05/10 22/05/09 30/05/08 31/05/07 13/06/06 -
Price 1.13 0.47 0.43 0.30 0.55 0.76 0.75 -
P/RPS 24.20 3.34 3.47 2.00 3.98 6.33 6.00 26.13%
P/EPS -81.88 49.47 -179.17 -37.04 -305.56 -58.02 -25.17 21.70%
EY -1.22 2.02 -0.56 -2.70 -0.33 -1.72 -3.97 -17.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.02 1.02 0.75 1.15 1.65 1.83 1.06%

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