[SHH] YoY Quarter Result on 30-Jun-2010 [#4]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -13.35%
YoY- 163.22%
Quarter Report
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 23,305 24,287 22,979 30,427 28,232 31,706 45,341 -10.49%
PBT 1,030 -29 2,064 1,363 750 -3,097 -1,479 -
Tax -30 54 -418 -39 -247 359 -177 -25.58%
NP 1,000 25 1,646 1,324 503 -2,738 -1,656 -
-
NP to SH 1,000 25 1,646 1,324 503 -2,738 -1,656 -
-
Tax Rate 2.91% - 20.25% 2.86% 32.93% - - -
Total Cost 22,305 24,262 21,333 29,103 27,729 34,444 46,997 -11.67%
-
Net Worth 66,997 65,497 68,041 69,947 64,742 65,951 71,042 -0.97%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 999 - - - -
Div Payout % - - - 75.47% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 66,997 65,497 68,041 69,947 64,742 65,951 71,042 -0.97%
NOSH 49,998 49,998 50,030 49,962 49,801 49,963 50,030 -0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.29% 0.10% 7.16% 4.35% 1.78% -8.64% -3.65% -
ROE 1.49% 0.04% 2.42% 1.89% 0.78% -4.15% -2.33% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 46.61 48.58 45.93 60.90 56.69 63.46 90.63 -10.48%
EPS 2.00 0.05 3.29 2.65 1.01 -5.48 -3.31 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.36 1.40 1.30 1.32 1.42 -0.96%
Adjusted Per Share Value based on latest NOSH - 49,962
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 23.31 24.29 22.98 30.43 28.23 31.71 45.34 -10.48%
EPS 1.00 0.03 1.65 1.32 0.50 -2.74 -1.66 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.67 0.655 0.6804 0.6995 0.6475 0.6596 0.7105 -0.97%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.32 0.33 0.30 0.19 0.12 0.26 0.49 -
P/RPS 0.69 0.68 0.65 0.31 0.21 0.41 0.54 4.16%
P/EPS 16.00 659.97 9.12 7.17 11.88 -4.74 -14.80 -
EY 6.25 0.15 10.97 13.95 8.42 -21.08 -6.76 -
DY 0.00 0.00 0.00 10.53 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.22 0.14 0.09 0.20 0.35 -6.08%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 26/08/11 30/08/10 28/08/09 28/08/08 29/08/07 -
Price 0.68 0.26 0.30 0.24 0.20 0.26 0.46 -
P/RPS 1.46 0.54 0.65 0.39 0.35 0.41 0.51 19.14%
P/EPS 34.00 519.98 9.12 9.06 19.80 -4.74 -13.90 -
EY 2.94 0.19 10.97 11.04 5.05 -21.08 -7.20 -
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.51 0.20 0.22 0.17 0.15 0.20 0.32 8.07%

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