[SKBSHUT] QoQ TTM Result on 30-Sep-2003 [#1]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -11.28%
YoY- -81.26%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 31,784 33,275 31,890 32,234 32,733 35,577 35,175 -6.54%
PBT -2,430 1,415 1,445 1,562 1,827 980 814 -
Tax 479 45 -42 -83 -160 -570 -490 -
NP -1,951 1,460 1,403 1,479 1,667 410 324 -
-
NP to SH -1,951 1,460 1,403 1,479 1,667 410 324 -
-
Tax Rate - -3.18% 2.91% 5.31% 8.76% 58.16% 60.20% -
Total Cost 33,735 31,815 30,487 30,755 31,066 35,167 34,851 -2.14%
-
Net Worth 62,899 65,219 65,878 64,800 64,780 63,564 64,158 -1.31%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 62,899 65,219 65,878 64,800 64,780 63,564 64,158 -1.31%
NOSH 40,000 39,999 40,555 40,000 39,963 39,782 40,270 -0.44%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -6.14% 4.39% 4.40% 4.59% 5.09% 1.15% 0.92% -
ROE -3.10% 2.24% 2.13% 2.28% 2.57% 0.65% 0.50% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 79.46 83.19 78.63 80.59 81.91 89.43 87.35 -6.12%
EPS -4.88 3.65 3.46 3.70 4.17 1.03 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5725 1.6305 1.6244 1.62 1.621 1.5978 1.5932 -0.86%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.39 23.44 22.46 22.71 23.06 25.06 24.78 -6.54%
EPS -1.37 1.03 0.99 1.04 1.17 0.29 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4431 0.4594 0.4641 0.4565 0.4563 0.4478 0.452 -1.31%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.83 1.10 1.31 1.29 1.12 1.20 1.30 -
P/RPS 1.04 1.32 1.67 1.60 1.37 1.34 1.49 -21.33%
P/EPS -17.02 30.14 37.87 34.89 26.85 116.44 161.58 -
EY -5.88 3.32 2.64 2.87 3.72 0.86 0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.67 0.81 0.80 0.69 0.75 0.82 -25.26%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 24/02/04 20/11/03 26/08/03 23/05/03 25/02/03 -
Price 1.00 0.95 1.20 1.34 1.27 1.08 1.25 -
P/RPS 1.26 1.14 1.53 1.66 1.55 1.21 1.43 -8.09%
P/EPS -20.50 26.03 34.69 36.24 30.45 104.79 155.36 -
EY -4.88 3.84 2.88 2.76 3.28 0.95 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.74 0.83 0.78 0.68 0.78 -12.36%

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