[SHL] YoY Quarter Result on 30-Jun-2003 [#1]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -94.29%
YoY- -84.81%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 47,656 47,922 71,823 28,712 47,577 45,296 61,203 -4.08%
PBT 8,671 13,341 15,033 1,666 6,301 7,251 7,589 2.24%
Tax -2,517 -3,722 -4,487 -1,282 -3,773 -3,072 -3,722 -6.30%
NP 6,154 9,619 10,546 384 2,528 4,179 3,867 8.04%
-
NP to SH 6,062 9,980 10,546 384 2,528 4,179 3,867 7.77%
-
Tax Rate 29.03% 27.90% 29.85% 76.95% 59.88% 42.37% 49.04% -
Total Cost 41,502 38,303 61,277 28,328 45,049 41,117 57,336 -5.24%
-
Net Worth 451,012 423,907 387,009 371,999 366,845 368,956 360,419 3.80%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 451,012 423,907 387,009 371,999 366,845 368,956 360,419 3.80%
NOSH 242,480 242,233 241,880 240,000 190,075 188,243 187,718 4.35%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.91% 20.07% 14.68% 1.34% 5.31% 9.23% 6.32% -
ROE 1.34% 2.35% 2.73% 0.10% 0.69% 1.13% 1.07% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 19.65 19.78 29.69 11.96 25.03 24.06 32.60 -8.08%
EPS 2.50 4.12 4.36 0.16 1.33 2.22 2.06 3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.75 1.60 1.55 1.93 1.96 1.92 -0.52%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 19.68 19.79 29.66 11.86 19.65 18.71 25.28 -4.08%
EPS 2.50 4.12 4.36 0.16 1.04 1.73 1.60 7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8627 1.7508 1.5984 1.5364 1.5151 1.5238 1.4886 3.80%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.20 1.57 1.39 0.90 1.52 1.27 2.20 -
P/RPS 6.11 7.94 4.68 7.52 6.07 5.28 6.75 -1.64%
P/EPS 48.00 38.11 31.88 562.50 114.29 57.21 106.80 -12.47%
EY 2.08 2.62 3.14 0.18 0.88 1.75 0.94 14.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.90 0.87 0.58 0.79 0.65 1.15 -9.06%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 24/08/05 24/08/04 27/08/03 28/08/02 24/08/01 29/08/00 -
Price 0.99 1.44 1.55 1.01 1.31 1.31 1.82 -
P/RPS 5.04 7.28 5.22 8.44 5.23 5.44 5.58 -1.68%
P/EPS 39.60 34.95 35.55 631.25 98.50 59.01 88.35 -12.51%
EY 2.53 2.86 2.81 0.16 1.02 1.69 1.13 14.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.82 0.97 0.65 0.68 0.67 0.95 -9.26%

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