[SHH] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -364.38%
YoY- -145.7%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 218,020 222,092 53,105 147,552 161,044 138,472 97,568 14.33%
PBT 1,800 9,064 2,216 -1,232 2,696 -1,680 -6,748 -
Tax -540 -2,184 -299 0 0 1,680 6,748 -
NP 1,260 6,880 1,917 -1,232 2,696 0 0 -
-
NP to SH 1,260 6,880 1,917 -1,232 2,696 -1,680 -6,748 -
-
Tax Rate 30.00% 24.10% 13.49% - 0.00% - - -
Total Cost 216,760 215,212 51,188 148,784 158,348 138,472 97,568 14.22%
-
Net Worth 79,500 75,499 70,073 66,567 68,800 66,799 71,957 1.67%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 79,500 75,499 70,073 66,567 68,800 66,799 71,957 1.67%
NOSH 50,000 49,999 50,052 49,677 20,000 20,000 19,988 16.50%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.58% 3.10% 3.61% -0.83% 1.67% 0.00% 0.00% -
ROE 1.58% 9.11% 2.74% -1.85% 3.92% -2.51% -9.38% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 436.04 444.18 106.10 297.02 805.22 692.36 488.13 -1.86%
EPS 2.52 13.76 3.83 -2.48 13.48 -8.40 -33.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.51 1.40 1.34 3.44 3.34 3.60 -12.72%
Adjusted Per Share Value based on latest NOSH - 49,677
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 218.03 222.10 53.11 147.56 161.05 138.48 97.57 14.33%
EPS 1.26 6.88 1.92 -1.23 2.70 -1.68 -6.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.795 0.755 0.7008 0.6657 0.688 0.668 0.7196 1.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.51 0.52 0.75 1.19 2.30 2.13 4.28 -
P/RPS 0.12 0.12 0.71 0.40 0.29 0.31 0.88 -28.24%
P/EPS 20.24 3.78 19.58 -47.98 17.06 -25.36 -12.68 -
EY 4.94 26.46 5.11 -2.08 5.86 -3.94 -7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.54 0.89 0.67 0.64 1.19 -19.65%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 29/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.56 0.47 0.78 1.15 2.57 2.30 4.00 -
P/RPS 0.13 0.11 0.74 0.39 0.32 0.33 0.82 -26.42%
P/EPS 22.22 3.42 20.37 -46.37 19.07 -27.38 -11.85 -
EY 4.50 29.28 4.91 -2.16 5.25 -3.65 -8.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.56 0.86 0.75 0.69 1.11 -17.49%

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