[SKW] QoQ Cumulative Quarter Result on 31-May-2006 [#2]

Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
31-May-2006 [#2]
Profit Trend
QoQ- 108.03%
YoY- 105.92%
View:
Show?
Cumulative Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 4,732 21,726 16,834 9,501 4,013 21,456 17,034 -57.52%
PBT -1,765 -2,233 -883 74 -921 -24,239 -4,468 -46.25%
Tax 0 83 0 0 0 2,310 418 -
NP -1,765 -2,150 -883 74 -921 -21,929 -4,050 -42.60%
-
NP to SH -1,765 -2,150 -883 74 -921 -21,929 -4,050 -42.60%
-
Tax Rate - - - 0.00% - - - -
Total Cost 6,497 23,876 17,717 9,427 4,934 43,385 21,084 -54.47%
-
Net Worth 2,977 4,682 6,291 7,430 6,395 4,171 10,667 -57.39%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 2,977 4,682 6,291 7,430 6,395 4,171 10,667 -57.39%
NOSH 42,530 42,564 42,451 43,529 42,638 24,699 18,767 72.78%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin -37.30% -9.90% -5.25% 0.78% -22.95% -102.20% -23.78% -
ROE -59.29% -45.92% -14.04% 1.00% -14.40% -525.66% -37.97% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 11.13 51.04 39.65 21.83 9.41 86.87 90.76 -75.41%
EPS -4.15 -5.05 -2.08 0.17 -2.16 -88.89 -21.58 -66.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.11 0.1482 0.1707 0.15 0.1689 0.5684 -75.34%
Adjusted Per Share Value based on latest NOSH - 42,521
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 11.15 51.18 39.66 22.38 9.45 50.55 40.13 -57.51%
EPS -4.16 -5.07 -2.08 0.17 -2.17 -51.66 -9.54 -42.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.1103 0.1482 0.1751 0.1507 0.0983 0.2513 -57.40%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 -
Price 0.18 0.19 0.28 0.19 0.31 0.45 0.46 -
P/RPS 1.62 0.37 0.71 0.87 3.29 0.52 0.51 116.54%
P/EPS -4.34 -3.76 -13.46 111.76 -14.35 -0.51 -2.13 60.93%
EY -23.06 -26.59 -7.43 0.89 -6.97 -197.30 -46.91 -37.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.73 1.89 1.11 2.07 2.66 0.81 116.38%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 07/02/06 31/10/05 -
Price 0.18 0.22 0.19 0.23 0.31 0.45 0.42 -
P/RPS 1.62 0.43 0.48 1.05 3.29 0.52 0.46 132.00%
P/EPS -4.34 -4.36 -9.13 135.29 -14.35 -0.51 -1.95 70.71%
EY -23.06 -22.96 -10.95 0.74 -6.97 -197.30 -51.38 -41.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.00 1.28 1.35 2.07 2.66 0.74 129.85%

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