[SHH] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 122.08%
YoY- -45.6%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 49,100 57,166 47,547 42,272 34,073 36,016 23,924 12.72%
PBT -1,675 2,676 1,206 68 125 166 -1,534 1.47%
Tax -50 -330 -160 0 0 0 1,534 -
NP -1,725 2,346 1,046 68 125 166 0 -
-
NP to SH -1,725 2,346 1,046 68 125 166 -1,534 1.97%
-
Tax Rate - 12.33% 13.27% 0.00% 0.00% 0.00% - -
Total Cost 50,825 54,820 46,501 42,204 33,948 35,850 23,924 13.37%
-
Net Worth 77,499 78,033 71,067 65,085 68,253 66,999 70,599 1.56%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 1,000 - - - - - -
Div Payout % - 42.64% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 77,499 78,033 71,067 65,085 68,253 66,999 70,599 1.56%
NOSH 49,999 50,021 50,047 48,571 19,841 20,000 19,999 16.49%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -3.51% 4.10% 2.20% 0.16% 0.37% 0.46% 0.00% -
ROE -2.23% 3.01% 1.47% 0.10% 0.18% 0.25% -2.17% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 98.20 114.28 95.00 87.03 171.73 180.08 119.62 -3.23%
EPS -3.45 4.69 2.09 0.14 0.63 0.83 -7.67 -12.46%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.56 1.42 1.34 3.44 3.35 3.53 -12.81%
Adjusted Per Share Value based on latest NOSH - 48,571
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 49.23 57.32 47.68 42.39 34.17 36.11 23.99 12.72%
EPS -1.73 2.35 1.05 0.07 0.13 0.17 -1.54 1.95%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7771 0.7825 0.7126 0.6526 0.6844 0.6718 0.7079 1.56%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.52 0.68 0.79 1.23 2.36 2.30 4.54 -
P/RPS 0.53 0.60 0.83 1.41 1.37 1.28 3.80 -27.97%
P/EPS -15.07 14.50 37.80 878.57 374.60 277.11 -59.19 -20.37%
EY -6.63 6.90 2.65 0.11 0.27 0.36 -1.69 25.57%
DY 0.00 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.56 0.92 0.69 0.69 1.29 -19.91%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 24/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.54 0.52 0.65 1.13 0.76 2.30 4.10 -
P/RPS 0.55 0.46 0.68 1.30 0.44 1.28 3.43 -26.28%
P/EPS -15.65 11.09 31.10 807.14 120.63 277.11 -53.46 -18.50%
EY -6.39 9.02 3.22 0.12 0.83 0.36 -1.87 22.71%
DY 0.00 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.46 0.84 0.22 0.69 1.16 -18.09%

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