[SHH] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 13.74%
YoY- 391.86%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 97,158 115,816 126,297 127,826 132,280 132,484 134,711 -19.52%
PBT -2,538 -1,796 6,132 6,358 5,652 2,136 -189 462.29%
Tax -152 -148 -1,116 -1,436 -1,324 -720 -573 -58.61%
NP -2,690 -1,944 5,016 4,922 4,328 1,416 -762 131.31%
-
NP to SH -2,690 -1,944 5,016 4,922 4,328 1,416 -762 131.31%
-
Tax Rate - - 18.20% 22.59% 23.43% 33.71% - -
Total Cost 99,848 117,760 121,281 122,904 127,952 131,068 135,473 -18.36%
-
Net Worth 68,999 70,144 70,013 69,037 67,468 65,315 65,171 3.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 1,000 - - - - -
Div Payout % - - 19.94% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 68,999 70,144 70,013 69,037 67,468 65,315 65,171 3.86%
NOSH 49,999 50,103 50,009 50,027 49,976 49,859 50,131 -0.17%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -2.77% -1.68% 3.97% 3.85% 3.27% 1.07% -0.57% -
ROE -3.90% -2.77% 7.16% 7.13% 6.41% 2.17% -1.17% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 194.32 231.16 252.54 255.51 264.68 265.72 268.71 -19.38%
EPS -5.38 -3.88 10.03 9.84 8.66 2.84 -1.52 131.71%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.40 1.40 1.38 1.35 1.31 1.30 4.05%
Adjusted Per Share Value based on latest NOSH - 49,934
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 97.16 115.82 126.30 127.83 132.29 132.49 134.72 -19.53%
EPS -2.69 -1.94 5.02 4.92 4.33 1.42 -0.76 131.71%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.7015 0.7002 0.6904 0.6747 0.6532 0.6517 3.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.45 0.50 0.19 0.19 0.17 0.40 0.12 -
P/RPS 0.23 0.22 0.08 0.07 0.06 0.15 0.04 219.93%
P/EPS -8.36 -12.89 1.89 1.93 1.96 14.08 -7.89 3.92%
EY -11.96 -7.76 52.79 51.79 50.94 7.10 -12.67 -3.76%
DY 0.00 0.00 10.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.14 0.14 0.13 0.31 0.09 137.22%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 30/08/10 21/05/10 24/02/10 30/11/09 28/08/09 -
Price 0.45 0.45 0.24 0.16 0.51 0.32 0.20 -
P/RPS 0.23 0.19 0.10 0.06 0.19 0.12 0.07 120.53%
P/EPS -8.36 -11.60 2.39 1.63 5.89 11.27 -13.16 -26.04%
EY -11.96 -8.62 41.79 61.50 16.98 8.88 -7.60 35.18%
DY 0.00 0.00 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.17 0.12 0.38 0.24 0.15 68.91%

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