[SHCHAN] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SHCHAN] SIN HENG CHAN (MALAYA) BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2.11%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
SHCHAN's Result
SHCHAN's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 31,772 21,759 10,760 49,804 34,429 21,367 10,892 103.75%
PBT 7,078 -520 -2,355 -6,450 -5,533 -6,133 -3,714 -
Tax 489 274 279 -24 -807 613 590 -11.73%
NP 7,567 -246 -2,076 -6,474 -6,340 -5,520 -3,124 -
-
NP to SH 7,567 -246 -2,076 -6,474 -6,340 -5,520 -3,124 -
-
Tax Rate -6.91% - - - - - - -
Total Cost 24,205 22,005 12,836 56,278 40,769 26,887 14,016 43.79%
-
Net Worth 19,976 -41,252 -43,305 -41,212 -40,645 -39,699 -37,412 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 19,976 -41,252 -43,305 -41,212 -40,645 -39,699 -37,412 -
NOSH 60,536 18,923 18,993 18,991 18,993 18,995 18,990 116.14%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.82% -1.13% -19.29% -13.00% -18.41% -25.83% -28.68% -
ROE 37.88% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 52.48 114.99 56.65 262.24 181.27 112.49 57.35 -5.72%
EPS 12.50 -1.30 -10.93 -34.08 -33.38 -29.06 -16.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 -2.18 -2.28 -2.17 -2.14 -2.09 -1.97 -
Adjusted Per Share Value based on latest NOSH - 18,928
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 10.67 7.30 3.61 16.72 11.56 7.17 3.66 103.67%
EPS 2.54 -0.08 -0.70 -2.17 -2.13 -1.85 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0671 -0.1385 -0.1454 -0.1384 -0.1365 -0.1333 -0.1256 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.99 4.10 4.10 4.10 4.10 4.10 4.10 -
P/RPS 1.89 3.57 7.24 1.56 2.26 3.64 7.15 -58.71%
P/EPS 7.92 -315.38 -37.51 -12.03 -12.28 -14.11 -24.92 -
EY 12.63 -0.32 -2.67 -8.31 -8.14 -7.09 -4.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 30/08/04 31/05/04 27/02/04 28/11/03 15/09/03 30/05/03 -
Price 1.01 1.05 4.10 4.10 4.10 4.10 4.10 -
P/RPS 1.92 0.91 7.24 1.56 2.26 3.64 7.15 -58.27%
P/EPS 8.08 -80.77 -37.51 -12.03 -12.28 -14.11 -24.92 -
EY 12.38 -1.24 -2.67 -8.31 -8.14 -7.09 -4.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 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