[SKW] QoQ Quarter Result on 31-May-2007 [#2]

Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2007
Quarter
31-May-2007 [#2]
Profit Trend
QoQ- 53.31%
YoY- -182.81%
View:
Show?
Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 5,510 5,744 5,624 5,629 4,732 4,892 7,333 -17.36%
PBT -989 11,304 -884 -824 -1,765 -1,350 -957 2.21%
Tax 0 0 0 0 0 83 0 -
NP -989 11,304 -884 -824 -1,765 -1,267 -957 2.21%
-
NP to SH -989 11,304 -884 -824 -1,765 -1,267 -957 2.21%
-
Tax Rate - 0.00% - - - - - -
Total Cost 6,499 -5,560 6,508 6,453 6,497 6,159 8,290 -14.99%
-
Net Worth 10,657 13,619 1,275 2,123 2,977 5,188 6,303 41.97%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 10,657 13,619 1,275 2,123 2,977 5,188 6,303 41.97%
NOSH 42,629 42,560 42,500 42,474 42,530 42,490 42,533 0.15%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin -17.95% 196.80% -15.72% -14.64% -37.30% -25.90% -13.05% -
ROE -9.28% 83.00% -69.33% -38.80% -59.29% -24.42% -15.18% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 12.93 13.50 13.23 13.25 11.13 11.51 17.24 -17.46%
EPS -2.32 26.56 -2.08 -1.94 -4.15 -2.98 -2.25 2.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.32 0.03 0.05 0.07 0.1221 0.1482 41.75%
Adjusted Per Share Value based on latest NOSH - 42,474
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 12.98 13.53 13.25 13.26 11.15 11.52 17.28 -17.38%
EPS -2.33 26.63 -2.08 -1.94 -4.16 -2.98 -2.25 2.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2511 0.3208 0.03 0.05 0.0701 0.1222 0.1485 41.97%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 -
Price 0.18 0.18 0.18 0.18 0.18 0.19 0.28 -
P/RPS 1.39 1.33 1.36 1.36 1.62 1.65 1.62 -9.71%
P/EPS -7.76 0.68 -8.65 -9.28 -4.34 -6.37 -12.44 -27.01%
EY -12.89 147.56 -11.56 -10.78 -23.06 -15.69 -8.04 37.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.56 6.00 3.60 2.57 1.56 1.89 -47.47%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 24/03/08 31/01/08 30/10/07 30/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.18 0.18 0.18 0.18 0.18 0.22 0.19 -
P/RPS 1.39 1.33 1.36 1.36 1.62 1.91 1.10 16.89%
P/EPS -7.76 0.68 -8.65 -9.28 -4.34 -7.38 -8.44 -5.45%
EY -12.89 147.56 -11.56 -10.78 -23.06 -13.55 -11.84 5.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.56 6.00 3.60 2.57 1.80 1.28 -31.88%

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