[SHH] YoY Quarter Result on 30-Jun-2021 [#4]

Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -209.38%
YoY- 70.37%
Quarter Report
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 16,936 19,443 32,882 18,966 12,994 18,802 25,270 -6.44%
PBT 1,551 1,324 4,051 -1,058 -4,169 -1,594 -3,506 -
Tax -486 -744 -522 -270 -321 -68 1,819 -
NP 1,065 580 3,529 -1,328 -4,490 -1,662 -1,687 -
-
NP to SH 1,065 741 3,550 -1,330 -4,489 -1,229 -1,470 -
-
Tax Rate 31.33% 56.19% 12.89% - - - - -
Total Cost 15,871 18,863 29,353 20,294 17,484 20,464 26,957 -8.44%
-
Net Worth 82,995 77,996 73,996 68,996 64,997 67,497 75,496 1.58%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 82,995 77,996 73,996 68,996 64,997 67,497 75,496 1.58%
NOSH 99,995 99,995 99,995 99,995 49,998 49,998 49,998 12.23%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.29% 2.98% 10.73% -7.00% -34.55% -8.84% -6.68% -
ROE 1.28% 0.95% 4.80% -1.93% -6.91% -1.82% -1.95% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 16.94 19.44 32.88 18.97 25.99 37.61 50.54 -16.64%
EPS 1.07 0.74 3.55 -1.33 -8.98 -2.46 -2.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.78 0.74 0.69 1.30 1.35 1.51 -9.48%
Adjusted Per Share Value based on latest NOSH - 99,995
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 16.94 19.44 32.88 18.97 12.99 18.80 25.27 -6.44%
EPS 1.07 0.74 3.55 -1.33 -4.49 -1.23 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.78 0.74 0.69 0.65 0.675 0.755 1.58%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.25 0.86 0.48 0.60 0.385 0.435 0.68 -
P/RPS 7.38 4.42 1.46 3.16 1.48 1.16 1.35 32.69%
P/EPS 117.37 116.05 13.52 -45.11 -4.29 -17.70 -23.13 -
EY 0.85 0.86 7.40 -2.22 -23.32 -5.65 -4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.10 0.65 0.87 0.30 0.32 0.45 22.33%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 29/08/23 29/08/22 29/09/21 28/08/20 27/08/19 29/08/18 -
Price 1.29 1.06 0.58 0.60 0.62 0.465 0.745 -
P/RPS 7.62 5.45 1.76 3.16 2.39 1.24 1.47 31.52%
P/EPS 121.12 143.04 16.34 -45.11 -6.91 -18.92 -25.34 -
EY 0.83 0.70 6.12 -2.22 -14.48 -5.29 -3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.36 0.78 0.87 0.48 0.34 0.49 21.13%

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