[SHH] YoY Quarter Result on 31-Mar-2007 [#3]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -154.32%
YoY- -672.72%
Quarter Report
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 29,730 28,291 31,535 45,166 47,157 46,857 40,692 -5.09%
PBT 1,943 795 -1,011 -4,551 828 1,617 198 46.29%
Tax -415 -210 -163 164 -62 -429 0 -
NP 1,528 585 -1,174 -4,387 766 1,188 198 40.55%
-
NP to SH 1,528 585 -1,174 -4,387 766 1,188 198 40.55%
-
Tax Rate 21.36% 26.42% - - 7.49% 26.53% 0.00% -
Total Cost 28,202 27,706 32,709 49,553 46,391 45,669 40,494 -5.84%
-
Net Worth 68,909 64,499 68,441 72,533 79,103 72,378 66,824 0.51%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 1,000 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 68,909 64,499 68,441 72,533 79,103 72,378 66,824 0.51%
NOSH 49,934 50,000 49,957 50,022 50,065 49,915 49,499 0.14%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.14% 2.07% -3.72% -9.71% 1.62% 2.54% 0.49% -
ROE 2.22% 0.91% -1.72% -6.05% 0.97% 1.64% 0.30% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 59.54 56.58 63.12 90.29 94.19 93.87 82.21 -5.23%
EPS 3.06 1.17 -2.35 -8.77 1.53 2.38 0.40 40.34%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.38 1.29 1.37 1.45 1.58 1.45 1.35 0.36%
Adjusted Per Share Value based on latest NOSH - 50,022
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 29.73 28.29 31.54 45.17 47.16 46.86 40.69 -5.09%
EPS 1.53 0.59 -1.17 -4.39 0.77 1.19 0.20 40.34%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.6891 0.645 0.6845 0.7254 0.7911 0.7238 0.6683 0.51%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.19 0.25 0.43 0.50 0.60 0.61 0.83 -
P/RPS 0.32 0.44 0.68 0.55 0.64 0.65 1.01 -17.42%
P/EPS 6.21 21.37 -18.30 -5.70 39.22 25.63 207.50 -44.26%
EY 16.11 4.68 -5.47 -17.54 2.55 3.90 0.48 79.55%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.19 0.31 0.34 0.38 0.42 0.61 -21.74%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 22/05/09 28/05/08 29/05/07 29/05/06 30/05/05 31/05/04 -
Price 0.16 0.30 0.46 0.45 0.54 0.60 0.86 -
P/RPS 0.27 0.53 0.73 0.50 0.57 0.64 1.05 -20.24%
P/EPS 5.23 25.64 -19.57 -5.13 35.29 25.21 215.00 -46.15%
EY 19.13 3.90 -5.11 -19.49 2.83 3.97 0.47 85.41%
DY 0.00 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 0.12 0.23 0.34 0.31 0.34 0.41 0.64 -24.33%

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