[SKBSHUT] QoQ TTM Result on 30-Jun-2002 [#4]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -75.3%
YoY- -85.21%
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 35,577 35,175 32,972 32,078 33,598 35,540 38,829 -5.66%
PBT 980 814 2,025 1,898 5,202 7,498 9,686 -78.31%
Tax -570 -490 -781 -752 -563 -1,230 -1,795 -53.48%
NP 410 324 1,244 1,146 4,639 6,268 7,891 -86.10%
-
NP to SH 410 324 1,244 1,146 4,639 6,268 7,891 -86.10%
-
Tax Rate 58.16% 60.20% 38.57% 39.62% 10.82% 16.40% 18.53% -
Total Cost 35,167 34,851 31,728 30,932 28,959 29,272 30,938 8.92%
-
Net Worth 63,564 64,158 63,579 62,824 63,600 65,599 65,262 -1.74%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 63,564 64,158 63,579 62,824 63,600 65,599 65,262 -1.74%
NOSH 39,782 40,270 39,999 39,512 40,000 39,999 40,285 -0.83%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.15% 0.92% 3.77% 3.57% 13.81% 17.64% 20.32% -
ROE 0.65% 0.50% 1.96% 1.82% 7.29% 9.55% 12.09% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 89.43 87.35 82.43 81.19 84.00 88.85 96.38 -4.87%
EPS 1.03 0.80 3.11 2.90 11.60 15.67 19.59 -85.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5978 1.5932 1.5895 1.59 1.59 1.64 1.62 -0.91%
Adjusted Per Share Value based on latest NOSH - 39,512
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 25.06 24.78 23.23 22.60 23.67 25.04 27.35 -5.66%
EPS 0.29 0.23 0.88 0.81 3.27 4.42 5.56 -86.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4478 0.452 0.4479 0.4426 0.448 0.4621 0.4597 -1.73%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.20 1.30 1.11 1.35 1.50 1.66 1.25 -
P/RPS 1.34 1.49 1.35 1.66 1.79 1.87 1.30 2.04%
P/EPS 116.44 161.58 35.69 46.55 12.93 10.59 6.38 594.42%
EY 0.86 0.62 2.80 2.15 7.73 9.44 15.67 -85.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 0.70 0.85 0.94 1.01 0.77 -1.74%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 25/02/03 28/11/02 29/08/02 30/05/02 28/02/02 29/11/01 -
Price 1.08 1.25 1.38 1.35 1.43 1.46 1.70 -
P/RPS 1.21 1.43 1.67 1.66 1.70 1.64 1.76 -22.12%
P/EPS 104.79 155.36 44.37 46.55 12.33 9.32 8.68 427.05%
EY 0.95 0.64 2.25 2.15 8.11 10.73 11.52 -81.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.87 0.85 0.90 0.89 1.05 -25.16%

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