[SKW] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 270.73%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 31/08/08 CAGR
Revenue 15,995 15,168 14,226 14,604 21,430 0 21,149 -18.88%
PBT -4,801 -5,534 -5,826 7,104 -3,943 0 -3,726 20.92%
Tax 0 0 0 0 -218 0 0 -
NP -4,801 -5,534 -5,826 7,104 -4,161 0 -3,726 20.92%
-
NP to SH -4,801 -5,534 -5,826 7,104 -4,161 0 -3,726 20.92%
-
Tax Rate - - - 0.00% - - - -
Total Cost 20,796 20,702 20,052 7,500 25,591 0 24,875 -12.56%
-
Net Worth 8,512 9,792 11,056 11,925 14,040 0 16,165 -38.16%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 31/08/08 CAGR
Net Worth 8,512 9,792 11,056 11,925 14,040 0 16,165 -38.16%
NOSH 42,562 42,574 42,525 42,589 42,546 42,541 42,541 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 31/08/08 CAGR
NP Margin -30.02% -36.49% -40.95% 48.64% -19.42% 0.00% -17.62% -
ROE -56.40% -56.52% -52.69% 59.57% -29.64% 0.00% -23.05% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 31/08/08 CAGR
RPS 37.58 35.63 33.45 34.29 50.37 0.00 49.71 -18.91%
EPS -11.28 -13.00 -13.70 -16.68 -9.78 0.00 -8.76 20.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.23 0.26 0.28 0.33 0.00 0.38 -38.18%
Adjusted Per Share Value based on latest NOSH - 42,589
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 31/08/08 CAGR
RPS 37.68 35.73 33.51 34.40 50.49 0.00 49.82 -18.88%
EPS -11.31 -13.04 -13.73 16.74 -9.80 0.00 -8.78 20.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2005 0.2307 0.2605 0.2809 0.3308 0.00 0.3808 -38.16%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 31/08/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 24/03/08 24/03/08 -
Price 0.18 0.18 0.18 0.18 0.18 0.18 0.18 -
P/RPS 0.48 0.51 0.54 0.52 0.00 0.00 0.36 24.06%
P/EPS -1.60 -1.38 -1.31 1.08 0.00 0.00 -2.05 -16.95%
EY -62.67 -72.22 -76.11 92.67 0.00 0.00 -48.67 20.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 0.69 0.64 0.58 0.00 0.47 62.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 31/08/08 CAGR
Date 25/02/10 24/11/09 27/08/09 28/05/09 27/02/09 - 24/03/08 -
Price 0.18 0.18 0.18 0.18 0.18 0.00 0.18 -
P/RPS 0.48 0.51 0.54 0.52 0.00 0.00 0.36 24.06%
P/EPS -1.60 -1.38 -1.31 1.08 0.00 0.00 -2.05 -16.95%
EY -62.67 -72.22 -76.11 92.67 0.00 0.00 -48.67 20.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.78 0.69 0.64 0.58 0.00 0.47 62.72%

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