[SHCHAN] YoY Quarter Result on 31-Mar-2017 [#1]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -83.77%
YoY- 112.9%
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 9,485 6,803 5,799 4,722 3,405 3,497 5,407 9.81%
PBT 1,012 -2,360 -1,053 90 -1,155 -1,996 -1,329 -
Tax 76 76 52 52 54 54 54 5.85%
NP 1,088 -2,284 -1,001 142 -1,101 -1,942 -1,275 -
-
NP to SH 1,088 -2,284 -1,001 142 -1,101 -1,942 -1,275 -
-
Tax Rate -7.51% - - -57.78% - - - -
Total Cost 8,397 9,087 6,800 4,580 4,506 5,439 6,682 3.87%
-
Net Worth 58,021 56,702 61,234 63,253 59,637 64,350 64,868 -1.84%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 58,021 56,702 61,234 63,253 59,637 64,350 64,868 -1.84%
NOSH 131,866 131,866 120,066 115,006 114,687 114,911 111,842 2.78%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 11.47% -33.57% -17.26% 3.01% -32.33% -55.53% -23.58% -
ROE 1.88% -4.03% -1.63% 0.22% -1.85% -3.02% -1.97% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 7.19 5.16 4.83 4.11 2.97 3.04 4.83 6.84%
EPS 0.83 -1.73 -0.83 0.12 -0.96 -1.69 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.51 0.55 0.52 0.56 0.58 -4.49%
Adjusted Per Share Value based on latest NOSH - 115,006
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3.20 2.30 1.96 1.59 1.15 1.18 1.83 9.75%
EPS 0.37 -0.77 -0.34 0.05 -0.37 -0.66 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1959 0.1914 0.2067 0.2135 0.2013 0.2172 0.219 -1.83%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.35 0.44 0.60 0.66 0.60 0.70 0.87 -
P/RPS 4.87 8.53 12.42 16.07 20.21 23.00 18.00 -19.56%
P/EPS 42.42 -25.40 -71.97 534.54 -62.50 -41.42 -76.32 -
EY 2.36 -3.94 -1.39 0.19 -1.60 -2.41 -1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.02 1.18 1.20 1.15 1.25 1.50 -9.93%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/06/20 30/05/19 28/05/18 29/05/17 27/05/16 29/05/15 26/05/14 -
Price 0.26 0.30 0.50 0.63 0.57 0.68 0.86 -
P/RPS 3.61 5.82 10.35 15.34 19.20 22.34 17.79 -23.32%
P/EPS 31.51 -17.32 -59.97 510.24 -59.38 -40.24 -75.44 -
EY 3.17 -5.77 -1.67 0.20 -1.68 -2.49 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.98 1.15 1.10 1.21 1.48 -14.19%

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