[SHANG] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 98.64%
YoY- -103.39%
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 233,547 172,583 101,154 48,834 217,130 177,765 118,882 56.66%
PBT 5,769 6,773 -3,631 90 -14,348 27,310 18,091 -53.22%
Tax -2,500 -4,363 3,631 -90 14,348 -7,031 -5,764 -42.61%
NP 3,269 2,410 0 0 0 20,279 12,327 -58.62%
-
NP to SH 3,269 2,410 -5,065 -297 -21,819 20,279 12,327 -58.62%
-
Tax Rate 43.34% 64.42% - 100.00% - 25.75% 31.86% -
Total Cost 230,278 170,173 101,154 48,834 217,130 157,486 106,555 66.92%
-
Net Worth 1,138,729 877,037 1,193,578 1,166,785 1,196,525 998,553 990,562 9.71%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 26,379 13,155 13,213 - 26,393 13,196 13,207 58.40%
Div Payout % 806.97% 545.87% 0.00% - 0.00% 65.08% 107.14% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,138,729 877,037 1,193,578 1,166,785 1,196,525 998,553 990,562 9.71%
NOSH 439,663 438,518 440,434 424,285 439,899 439,891 440,250 -0.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.40% 1.40% 0.00% 0.00% 0.00% 11.41% 10.37% -
ROE 0.29% 0.27% -0.42% -0.03% -1.82% 2.03% 1.24% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 53.12 39.36 22.97 11.51 49.36 40.41 27.00 56.81%
EPS 0.74 0.55 -1.15 -0.07 -4.96 4.61 2.80 -58.71%
DPS 6.00 3.00 3.00 0.00 6.00 3.00 3.00 58.53%
NAPS 2.59 2.00 2.71 2.75 2.72 2.27 2.25 9.80%
Adjusted Per Share Value based on latest NOSH - 424,285
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 53.08 39.22 22.99 11.10 49.35 40.40 27.02 56.66%
EPS 0.74 0.55 -1.15 -0.07 -4.96 4.61 2.80 -58.71%
DPS 6.00 2.99 3.00 0.00 6.00 3.00 3.00 58.53%
NAPS 2.588 1.9933 2.7127 2.6518 2.7194 2.2694 2.2513 9.70%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.96 1.00 1.09 1.05 1.03 0.97 1.10 -
P/RPS 1.81 2.54 4.75 9.12 2.09 2.40 4.07 -41.65%
P/EPS 129.12 181.96 -94.78 -1,500.00 -20.77 21.04 39.29 120.56%
EY 0.77 0.55 -1.06 -0.07 -4.82 4.75 2.55 -54.89%
DY 6.25 3.00 2.75 0.00 5.83 3.09 2.73 73.44%
P/NAPS 0.37 0.50 0.40 0.38 0.38 0.43 0.49 -17.03%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 19/08/02 15/05/02 21/02/02 16/11/01 13/08/01 -
Price 0.91 0.98 1.07 1.15 1.05 1.02 1.12 -
P/RPS 1.71 2.49 4.66 9.99 2.13 2.52 4.15 -44.53%
P/EPS 122.39 178.32 -93.04 -1,642.86 -21.17 22.13 40.00 110.33%
EY 0.82 0.56 -1.07 -0.06 -4.72 4.52 2.50 -52.34%
DY 6.59 3.06 2.80 0.00 5.71 2.94 2.68 81.88%
P/NAPS 0.35 0.49 0.39 0.42 0.39 0.45 0.50 -21.11%

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