[SKBSHUT] QoQ TTM Result on 31-Dec-2002 [#2]

Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -73.95%
YoY- -94.83%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 32,234 32,733 35,577 35,175 32,972 32,078 33,598 -2.72%
PBT 1,562 1,827 980 814 2,025 1,898 5,202 -55.12%
Tax -83 -160 -570 -490 -781 -752 -563 -72.06%
NP 1,479 1,667 410 324 1,244 1,146 4,639 -53.29%
-
NP to SH 1,479 1,667 410 324 1,244 1,146 4,639 -53.29%
-
Tax Rate 5.31% 8.76% 58.16% 60.20% 38.57% 39.62% 10.82% -
Total Cost 30,755 31,066 35,167 34,851 31,728 30,932 28,959 4.08%
-
Net Worth 64,800 64,780 63,564 64,158 63,579 62,824 63,600 1.25%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 64,800 64,780 63,564 64,158 63,579 62,824 63,600 1.25%
NOSH 40,000 39,963 39,782 40,270 39,999 39,512 40,000 0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.59% 5.09% 1.15% 0.92% 3.77% 3.57% 13.81% -
ROE 2.28% 2.57% 0.65% 0.50% 1.96% 1.82% 7.29% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 80.59 81.91 89.43 87.35 82.43 81.19 84.00 -2.72%
EPS 3.70 4.17 1.03 0.80 3.11 2.90 11.60 -53.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.621 1.5978 1.5932 1.5895 1.59 1.59 1.25%
Adjusted Per Share Value based on latest NOSH - 40,270
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 22.71 23.06 25.06 24.78 23.23 22.60 23.67 -2.72%
EPS 1.04 1.17 0.29 0.23 0.88 0.81 3.27 -53.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4565 0.4563 0.4478 0.452 0.4479 0.4426 0.448 1.25%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.29 1.12 1.20 1.30 1.11 1.35 1.50 -
P/RPS 1.60 1.37 1.34 1.49 1.35 1.66 1.79 -7.20%
P/EPS 34.89 26.85 116.44 161.58 35.69 46.55 12.93 93.70%
EY 2.87 3.72 0.86 0.62 2.80 2.15 7.73 -48.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.69 0.75 0.82 0.70 0.85 0.94 -10.18%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 23/05/03 25/02/03 28/11/02 29/08/02 30/05/02 -
Price 1.34 1.27 1.08 1.25 1.38 1.35 1.43 -
P/RPS 1.66 1.55 1.21 1.43 1.67 1.66 1.70 -1.57%
P/EPS 36.24 30.45 104.79 155.36 44.37 46.55 12.33 105.05%
EY 2.76 3.28 0.95 0.64 2.25 2.15 8.11 -51.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.68 0.78 0.87 0.85 0.90 -5.25%

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