[SKBSHUT] QoQ Quarter Result on 30-Sep-2004 [#1]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 101.77%
YoY--%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 8,237 6,731 8,555 9,694 6,893 8,164 9,066 -6.19%
PBT -1,251 -2,524 -1,358 67 -2,856 244 103 -
Tax 1,087 6 -26 -26 540 -4 -30 -
NP -164 -2,518 -1,384 41 -2,316 240 73 -
-
NP to SH -164 -2,518 -1,384 41 -2,316 240 73 -
-
Tax Rate - - - 38.81% - 1.64% 29.13% -
Total Cost 8,401 9,249 9,939 9,653 9,209 7,924 8,993 -4.44%
-
Net Worth 58,232 59,090 61,599 64,370 62,899 65,219 65,878 -7.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 58,232 59,090 61,599 64,370 62,899 65,219 65,878 -7.90%
NOSH 39,565 40,031 39,999 40,999 40,000 39,999 40,555 -1.63%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.99% -37.41% -16.18% 0.42% -33.60% 2.94% 0.81% -
ROE -0.28% -4.26% -2.25% 0.06% -3.68% 0.37% 0.11% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.82 16.81 21.39 23.64 17.23 20.41 22.35 -4.62%
EPS -0.41 -6.29 -3.46 0.10 -5.79 0.60 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4718 1.4761 1.54 1.57 1.5725 1.6305 1.6244 -6.37%
Adjusted Per Share Value based on latest NOSH - 40,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.90 4.82 6.13 6.95 4.94 5.85 6.50 -6.25%
EPS -0.12 -1.80 -0.99 0.03 -1.66 0.17 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4172 0.4234 0.4413 0.4612 0.4507 0.4673 0.472 -7.90%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.74 0.89 0.93 1.08 0.83 1.10 1.31 -
P/RPS 3.55 5.29 4.35 4.57 4.82 5.39 5.86 -28.42%
P/EPS -178.53 -14.15 -26.88 1,080.00 -14.34 183.33 727.78 -
EY -0.56 -7.07 -3.72 0.09 -6.98 0.55 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.60 0.69 0.53 0.67 0.81 -27.52%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 26/11/04 30/08/04 28/05/04 24/02/04 -
Price 0.72 1.05 0.90 0.89 1.00 0.95 1.20 -
P/RPS 3.46 6.24 4.21 3.76 5.80 4.65 5.37 -25.42%
P/EPS -173.70 -16.69 -26.01 890.00 -17.27 158.33 666.67 -
EY -0.58 -5.99 -3.84 0.11 -5.79 0.63 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 0.58 0.57 0.64 0.58 0.74 -24.04%

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