[SHH] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[SHH] SHH RESOURCES HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 61.04%
YoY- -130.04%
Quarter Report
Latest QR
Upcoming QR
SHH's Result
SHH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 207,208 225,378 201,302 158,320 148,668 141,268 96,632 13.55%
PBT -2,452 9,884 6,844 -480 1,598 -508 -6,442 -14.86%
Tax -370 -1,752 -918 0 0 508 6,442 -
NP -2,822 8,132 5,926 -480 1,598 0 0 -
-
NP to SH -2,822 8,132 5,926 -480 1,598 -508 -6,442 -12.84%
-
Tax Rate - 17.73% 13.41% - 0.00% - - -
Total Cost 210,030 217,246 195,376 158,800 147,070 141,268 96,632 13.80%
-
Net Worth 77,554 78,019 70,952 67,000 68,714 66,999 70,578 1.58%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 2,000 - - - - - -
Div Payout % - 24.60% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 77,554 78,019 70,952 67,000 68,714 66,999 70,578 1.58%
NOSH 50,035 50,012 49,966 50,000 19,975 20,000 19,993 16.51%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -1.36% 3.61% 2.94% -0.30% 1.07% 0.00% 0.00% -
ROE -3.64% 10.42% 8.35% -0.72% 2.33% -0.76% -9.13% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 414.12 450.65 402.88 316.64 744.27 706.34 483.31 -2.54%
EPS -5.64 16.26 11.86 -0.96 8.00 -2.54 -32.22 -25.19%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.56 1.42 1.34 3.44 3.35 3.53 -12.81%
Adjusted Per Share Value based on latest NOSH - 48,571
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 207.22 225.39 201.31 158.33 148.68 141.28 96.64 13.55%
EPS -2.82 8.13 5.93 -0.48 1.60 -0.51 -6.44 -12.85%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7756 0.7802 0.7096 0.67 0.6872 0.67 0.7058 1.58%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.52 0.68 0.79 1.23 2.36 2.30 4.54 -
P/RPS 0.13 0.15 0.20 0.39 0.32 0.33 0.94 -28.07%
P/EPS -9.22 4.18 6.66 -128.13 29.50 -90.55 -14.09 -6.82%
EY -10.85 23.91 15.01 -0.78 3.39 -1.10 -7.10 7.32%
DY 0.00 5.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.56 0.92 0.69 0.69 1.29 -19.91%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 24/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.54 0.52 0.65 1.13 0.76 2.30 4.10 -
P/RPS 0.13 0.12 0.16 0.36 0.10 0.33 0.85 -26.86%
P/EPS -9.57 3.20 5.48 -117.71 9.50 -90.55 -12.73 -4.64%
EY -10.44 31.27 18.25 -0.85 10.53 -1.10 -7.86 4.84%
DY 0.00 7.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.46 0.84 0.22 0.69 1.16 -18.09%

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