[SHCHAN] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -32.44%
YoY- -4.37%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 54,456 54,368 14,422 58,603 47,602 52,532 234,412 -62.17%
PBT -7,448 -6,290 -3 -5,616 -4,544 -4,486 -22,464 -52.06%
Tax -273 -314 -247 -1,329 -700 4,486 22,464 -
NP -7,721 -6,604 -250 -6,945 -5,244 0 0 -
-
NP to SH -7,721 -6,604 -250 -6,945 -5,244 -5,168 -27,780 -57.37%
-
Tax Rate - - - - - - - -
Total Cost 62,177 60,972 14,672 65,548 52,846 52,532 234,412 -58.68%
-
Net Worth -32,098 -29,621 -34,090 -26,214 -23,225 -21,887 0 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -32,098 -29,621 -34,090 -26,214 -23,225 -21,887 0 -
NOSH 18,993 18,987 18,939 18,996 18,990 18,999 18,990 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -14.18% -12.15% -1.73% -11.85% -11.02% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 286.71 286.33 76.15 308.50 250.66 276.48 1,234.39 -62.18%
EPS -40.65 -34.78 -1.32 -36.56 -27.61 -27.20 -146.24 -57.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.69 -1.56 -1.80 -1.38 -1.223 -1.152 0.00 -
Adjusted Per Share Value based on latest NOSH - 18,991
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 18.28 18.25 4.84 19.67 15.98 17.64 78.69 -62.17%
EPS -2.59 -2.22 -0.08 -2.33 -1.76 -1.73 -9.33 -57.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1078 -0.0994 -0.1144 -0.088 -0.078 -0.0735 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 - - - - - - -
Price 4.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -10.09 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -9.92 0.00 0.00 0.00 0.00 0.00 0.00 -
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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 29/08/02 31/05/02 28/02/02 30/11/01 30/08/01 26/06/01 -
Price 4.10 4.10 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.43 1.43 0.00 0.00 0.00 0.00 0.00 -
P/EPS -10.09 -11.79 0.00 0.00 0.00 0.00 0.00 -
EY -9.92 -8.48 0.00 0.00 0.00 0.00 0.00 -
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