[SHCHAN] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.08%
YoY- 32.38%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 59,977 60,282 62,070 43,338 38,256 45,282 47,561 3.93%
PBT 5,159 -3,992 1,656 -4,711 -6,615 7,862 6,137 -2.85%
Tax 155 302 17 357 -9 1,291 1,271 -29.56%
NP 5,314 -3,690 1,673 -4,354 -6,624 9,153 7,408 -5.38%
-
NP to SH 4,010 -2,968 2,312 -3,684 -5,448 8,925 7,134 -9.15%
-
Tax Rate -3.00% - -1.03% - - -16.42% -20.71% -
Total Cost 54,663 63,972 60,397 47,692 44,880 36,129 40,153 5.27%
-
Net Worth 49,008 45,806 49,019 65,847 22,525 0 19,986 16.11%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 49,008 45,806 49,019 65,847 22,525 0 19,986 16.11%
NOSH 111,382 111,724 113,999 113,529 60,879 60,809 60,565 10.68%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.86% -6.12% 2.70% -10.05% -17.31% 20.21% 15.58% -
ROE 8.18% -6.48% 4.72% -5.59% -24.19% 0.00% 35.69% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 53.85 53.96 54.45 38.17 62.84 74.46 78.53 -6.09%
EPS 3.60 -2.66 2.03 -3.24 -8.95 14.68 11.78 -17.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.41 0.43 0.58 0.37 0.00 0.33 4.90%
Adjusted Per Share Value based on latest NOSH - 113,529
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.13 20.24 20.84 14.55 12.84 15.20 15.97 3.93%
EPS 1.35 -1.00 0.78 -1.24 -1.83 3.00 2.39 -9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1645 0.1538 0.1646 0.2211 0.0756 0.00 0.0671 16.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.41 0.35 0.30 0.68 0.62 0.79 0.99 -
P/RPS 0.76 0.65 0.55 1.78 0.99 1.06 1.26 -8.07%
P/EPS 11.39 -13.18 14.79 -20.96 -6.93 5.38 8.40 5.20%
EY 8.78 -7.59 6.76 -4.77 -14.43 18.58 11.90 -4.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 0.70 1.17 1.68 0.00 3.00 -17.72%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 08/11/10 19/11/09 03/11/08 30/11/07 30/11/06 30/11/05 26/11/04 -
Price 0.48 0.41 0.40 0.68 0.86 0.62 1.01 -
P/RPS 0.89 0.76 0.73 1.78 1.37 0.83 1.29 -5.99%
P/EPS 13.33 -15.43 19.72 -20.96 -9.61 4.22 8.57 7.63%
EY 7.50 -6.48 5.07 -4.77 -10.41 23.67 11.66 -7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.00 0.93 1.17 2.32 0.00 3.06 -15.79%

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