[SHCHAN] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -53.14%
YoY- -9.48%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 43,518 43,040 49,804 45,905 21,367 43,568 53,430 -12.79%
PBT -1,040 -9,420 -6,450 -7,377 -6,133 -14,856 -7,624 -73.53%
Tax 548 1,116 -24 -1,076 613 2,360 -401 -
NP -492 -8,304 -6,474 -8,453 -5,520 -12,496 -8,025 -84.47%
-
NP to SH -492 -8,304 -6,474 -8,453 -5,520 -12,496 -8,025 -84.47%
-
Tax Rate - - - - - - - -
Total Cost 44,010 51,344 56,278 54,358 26,887 56,064 61,455 -19.97%
-
Net Worth -41,252 -43,305 -41,212 -40,645 -39,699 -37,412 -34,189 13.35%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -41,252 -43,305 -41,212 -40,645 -39,699 -37,412 -34,189 13.35%
NOSH 18,923 18,993 18,991 18,993 18,995 18,990 18,994 -0.24%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -1.13% -19.29% -13.00% -18.41% -25.83% -28.68% -15.02% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 229.97 226.60 262.24 241.69 112.49 229.42 281.30 -12.57%
EPS -2.60 -43.72 -34.08 -44.51 -29.06 -65.80 -42.25 -84.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.18 -2.28 -2.17 -2.14 -2.09 -1.97 -1.80 13.63%
Adjusted Per Share Value based on latest NOSH - 18,981
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.61 14.45 16.72 15.41 7.17 14.63 17.94 -12.80%
EPS -0.17 -2.79 -2.17 -2.84 -1.85 -4.20 -2.69 -84.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1385 -0.1454 -0.1384 -0.1365 -0.1333 -0.1256 -0.1148 13.34%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.10 4.10 4.10 4.10 4.10 4.10 4.10 -
P/RPS 1.78 1.81 1.56 1.70 3.64 1.79 1.46 14.13%
P/EPS -157.69 -9.38 -12.03 -9.21 -14.11 -6.23 -9.70 542.82%
EY -0.63 -10.66 -8.31 -10.86 -7.09 -16.05 -10.30 -84.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 15/09/03 30/05/03 28/02/03 -
Price 1.05 4.10 4.10 4.10 4.10 4.10 4.10 -
P/RPS 0.46 1.81 1.56 1.70 3.64 1.79 1.46 -53.73%
P/EPS -40.38 -9.38 -12.03 -9.21 -14.11 -6.23 -9.70 159.00%
EY -2.48 -10.66 -8.31 -10.86 -7.09 -16.05 -10.30 -61.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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