[SKBSHUT] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -79.0%
YoY- 70.21%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 32,734 24,350 17,571 8,160 32,082 20,850 14,473 72.56%
PBT 1,618 838 563 344 1,898 1,756 1,648 -1.22%
Tax 39 -265 -174 -104 -755 -451 -439 -
NP 1,657 573 389 240 1,143 1,305 1,209 23.45%
-
NP to SH 1,657 573 389 240 1,143 1,305 1,209 23.45%
-
Tax Rate -2.41% 31.62% 30.91% 30.23% 39.78% 25.68% 26.64% -
Total Cost 31,077 23,777 17,182 7,920 30,939 19,545 13,264 76.67%
-
Net Worth 64,789 63,912 63,892 63,579 63,544 63,648 65,654 -0.88%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 64,789 63,912 63,892 63,579 63,544 63,648 65,654 -0.88%
NOSH 39,976 40,000 40,103 39,999 39,965 40,030 40,033 -0.09%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.06% 2.35% 2.21% 2.94% 3.56% 6.26% 8.35% -
ROE 2.56% 0.90% 0.61% 0.38% 1.80% 2.05% 1.84% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 81.88 60.88 43.81 20.40 80.28 52.09 36.15 72.72%
EPS 4.14 1.43 0.97 0.60 2.86 3.26 3.02 23.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6207 1.5978 1.5932 1.5895 1.59 1.59 1.64 -0.78%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 23.06 17.15 12.38 5.75 22.60 14.69 10.20 72.51%
EPS 1.17 0.40 0.27 0.17 0.81 0.92 0.85 23.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4564 0.4502 0.4501 0.4479 0.4476 0.4484 0.4625 -0.88%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.12 1.20 1.30 1.11 1.35 1.50 1.66 -
P/RPS 1.37 1.97 2.97 5.44 1.68 2.88 4.59 -55.43%
P/EPS 27.02 83.77 134.02 185.00 47.20 46.01 54.97 -37.79%
EY 3.70 1.19 0.75 0.54 2.12 2.17 1.82 60.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.82 0.70 0.85 0.94 1.01 -22.48%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 23/05/03 25/02/03 28/11/02 29/08/02 30/05/02 28/02/02 -
Price 1.27 1.08 1.25 1.38 1.35 1.43 1.46 -
P/RPS 1.55 1.77 2.85 6.76 1.68 2.75 4.04 -47.29%
P/EPS 30.64 75.39 128.87 230.00 47.20 43.87 48.34 -26.27%
EY 3.26 1.33 0.78 0.43 2.12 2.28 2.07 35.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.68 0.78 0.87 0.85 0.90 0.89 -8.44%

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