[SKW] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 47.5%
YoY- 52.42%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 7,663 7,827 7,538 4,619 4,263 3,462 3,651 63.85%
PBT 548 3,256 448 -650 -1,238 -1,137 1,776 -54.30%
Tax 0 0 0 0 0 0 0 -
NP 548 3,256 448 -650 -1,238 -1,137 1,776 -54.30%
-
NP to SH 548 3,256 448 -650 -1,238 -1,137 1,776 -54.30%
-
Tax Rate 0.00% 0.00% 0.00% - - - 0.00% -
Total Cost 7,115 4,571 7,090 5,269 5,501 4,599 1,875 143.08%
-
Net Worth 17,417 17,024 8,960 8,496 9,784 11,071 11,925 28.69%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 17,417 17,024 8,960 8,496 9,784 11,071 11,925 28.69%
NOSH 42,480 42,562 42,666 42,483 42,542 42,584 42,589 -0.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.15% 41.60% 5.94% -14.07% -29.04% -32.84% 48.64% -
ROE 3.15% 19.13% 5.00% -7.65% -12.65% -10.27% 14.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.04 18.39 17.67 10.87 10.02 8.13 8.57 64.17%
EPS 1.29 7.65 1.05 -1.53 -2.91 -2.67 -4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.21 0.20 0.23 0.26 0.28 28.91%
Adjusted Per Share Value based on latest NOSH - 42,483
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.05 18.44 17.76 10.88 10.04 8.16 8.60 63.85%
EPS 1.29 7.67 1.06 -1.53 -2.92 -2.68 4.18 -54.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4103 0.4011 0.2111 0.2002 0.2305 0.2608 0.2809 28.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.18 0.18 0.18 0.18 0.18 0.18 0.18 -
P/RPS 1.00 0.98 1.02 1.66 1.80 2.21 2.10 -38.99%
P/EPS 13.95 2.35 17.14 -11.76 -6.19 -6.74 4.32 118.31%
EY 7.17 42.50 5.83 -8.50 -16.17 -14.83 23.17 -54.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.86 0.90 0.78 0.69 0.64 -22.08%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 15/04/10 25/02/10 24/11/09 27/08/09 28/05/09 -
Price 0.18 0.18 0.18 0.18 0.18 0.18 0.18 -
P/RPS 1.00 0.98 1.02 1.66 1.80 2.21 2.10 -38.99%
P/EPS 13.95 2.35 17.14 -11.76 -6.19 -6.74 4.32 118.31%
EY 7.17 42.50 5.83 -8.50 -16.17 -14.83 23.17 -54.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.86 0.90 0.78 0.69 0.64 -22.08%

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