[SKBSHUT] QoQ TTM Result on 31-Mar-2020 [#3]

Announcement Date
16-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 31.16%
YoY- 154.76%
Quarter Report
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 62,876 65,106 66,558 72,573 67,994 67,901 65,560 -2.73%
PBT 634 603 22 3,779 2,988 3,906 3,665 -68.78%
Tax -954 -959 -982 -513 -498 -492 -488 56.02%
NP -320 -356 -960 3,266 2,490 3,414 3,177 -
-
NP to SH -303 -347 -963 3,266 2,490 3,414 3,177 -
-
Tax Rate 150.47% 159.04% 4,463.64% 13.58% 16.67% 12.60% 13.32% -
Total Cost 63,196 65,462 67,518 69,307 65,504 64,487 62,383 0.86%
-
Net Worth 84,399 82,799 84,799 84,799 84,399 83,199 82,799 1.27%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 84,399 82,799 84,799 84,799 84,399 83,199 82,799 1.27%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -0.51% -0.55% -1.44% 4.50% 3.66% 5.03% 4.85% -
ROE -0.36% -0.42% -1.14% 3.85% 2.95% 4.10% 3.84% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 157.19 162.77 166.40 181.43 169.99 169.75 163.90 -2.73%
EPS -0.76 -0.87 -2.41 8.17 6.23 8.54 7.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.07 2.12 2.12 2.11 2.08 2.07 1.27%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 44.29 45.86 46.89 51.12 47.90 47.83 46.18 -2.73%
EPS -0.21 -0.24 -0.68 2.30 1.75 2.40 2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5946 0.5833 0.5974 0.5974 0.5946 0.5861 0.5833 1.28%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.60 0.51 0.42 0.39 0.50 0.505 0.57 -
P/RPS 0.38 0.31 0.25 0.21 0.29 0.30 0.35 5.60%
P/EPS -79.21 -58.79 -17.45 4.78 8.03 5.92 7.18 -
EY -1.26 -1.70 -5.73 20.94 12.45 16.90 13.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.20 0.18 0.24 0.24 0.28 0.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 27/08/20 16/06/20 27/02/20 27/11/19 29/08/19 -
Price 0.91 0.57 0.45 0.40 0.475 0.47 0.525 -
P/RPS 0.58 0.35 0.27 0.22 0.28 0.28 0.32 48.38%
P/EPS -120.13 -65.71 -18.69 4.90 7.63 5.51 6.61 -
EY -0.83 -1.52 -5.35 20.41 13.11 18.16 15.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.28 0.21 0.19 0.23 0.23 0.25 43.31%

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