[SHH] YoY TTM Result on 30-Jun-2008 [#4]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -27.58%
YoY- 32.85%
Quarter Report
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 92,553 126,297 134,711 151,331 194,112 209,225 201,240 -12.13%
PBT -745 6,132 -189 -5,012 -7,255 6,387 6,772 -
Tax -505 -1,116 -573 7 -198 -1,246 -1,402 -15.64%
NP -1,250 5,016 -762 -5,005 -7,453 5,141 5,370 -
-
NP to SH -1,250 5,016 -762 -5,005 -7,453 5,141 5,370 -
-
Tax Rate - 18.20% - - - 19.51% 20.70% -
Total Cost 93,803 121,281 135,473 156,336 201,565 204,084 195,870 -11.54%
-
Net Worth 68,041 69,947 64,742 65,951 71,042 78,745 73,439 -1.26%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 999 - - 1,000 1,000 - -
Div Payout % - 19.92% - - 0.00% 19.46% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 68,041 69,947 64,742 65,951 71,042 78,745 73,439 -1.26%
NOSH 50,030 49,962 49,801 49,963 50,030 49,838 49,959 0.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -1.35% 3.97% -0.57% -3.31% -3.84% 2.46% 2.67% -
ROE -1.84% 7.17% -1.18% -7.59% -10.49% 6.53% 7.31% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 184.99 252.78 270.49 302.88 387.99 419.80 402.81 -12.15%
EPS -2.50 10.04 -1.53 -10.02 -14.90 10.32 10.75 -
DPS 0.00 2.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 1.36 1.40 1.30 1.32 1.42 1.58 1.47 -1.28%
Adjusted Per Share Value based on latest NOSH - 49,963
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 92.56 126.30 134.72 151.34 194.12 209.24 201.25 -12.13%
EPS -1.25 5.02 -0.76 -5.01 -7.45 5.14 5.37 -
DPS 0.00 1.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.6804 0.6995 0.6475 0.6596 0.7105 0.7875 0.7344 -1.26%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.30 0.19 0.12 0.26 0.49 0.63 0.58 -
P/RPS 0.16 0.08 0.04 0.09 0.13 0.15 0.14 2.24%
P/EPS -12.01 1.89 -7.84 -2.60 -3.29 6.11 5.40 -
EY -8.33 52.84 -12.75 -38.53 -30.40 16.37 18.53 -
DY 0.00 10.53 0.00 0.00 4.08 3.17 0.00 -
P/NAPS 0.22 0.14 0.09 0.20 0.35 0.40 0.39 -9.09%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 28/08/09 28/08/08 29/08/07 29/08/06 29/08/05 -
Price 0.30 0.24 0.20 0.26 0.46 0.52 0.65 -
P/RPS 0.16 0.09 0.07 0.09 0.12 0.12 0.16 0.00%
P/EPS -12.01 2.39 -13.07 -2.60 -3.09 5.04 6.05 -
EY -8.33 41.83 -7.65 -38.53 -32.38 19.84 16.54 -
DY 0.00 8.33 0.00 0.00 4.35 3.85 0.00 -
P/NAPS 0.22 0.17 0.15 0.20 0.32 0.33 0.44 -10.90%

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