[SKW] QoQ TTM Result on 31-Aug-2006 [#3]

Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
31-Aug-2006 [#3]
Profit Trend
QoQ- 8.95%
YoY- -237.39%
View:
Show?
TTM Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 22,586 22,445 21,726 21,256 18,447 19,239 21,456 3.48%
PBT -4,896 -3,077 -2,233 -20,623 -22,815 -24,329 -24,209 -65.57%
Tax 83 83 83 1,861 2,208 2,246 2,279 -89.03%
NP -4,813 -2,994 -2,150 -18,762 -20,607 -22,083 -21,930 -63.64%
-
NP to SH -4,813 -2,994 -2,150 -18,762 -20,607 -22,083 -21,930 -63.64%
-
Tax Rate - - - - - - - -
Total Cost 27,399 25,439 23,876 40,018 39,054 41,322 43,386 -26.41%
-
Net Worth 2,123 2,977 5,188 6,303 7,258 6,395 5,957 -49.76%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 2,123 2,977 5,188 6,303 7,258 6,395 5,957 -49.76%
NOSH 42,474 42,530 42,490 42,533 42,521 42,638 42,555 -0.12%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin -21.31% -13.34% -9.90% -88.27% -111.71% -114.78% -102.21% -
ROE -226.63% -100.57% -41.44% -297.65% -283.91% -345.27% -368.09% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 53.18 52.77 51.13 49.97 43.38 45.12 50.42 3.62%
EPS -11.33 -7.04 -5.06 -44.11 -48.46 -51.79 -51.53 -63.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.07 0.1221 0.1482 0.1707 0.15 0.14 -49.69%
Adjusted Per Share Value based on latest NOSH - 42,533
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 53.21 52.88 51.18 50.08 43.46 45.32 50.55 3.48%
EPS -11.34 -7.05 -5.07 -44.20 -48.55 -52.02 -51.66 -63.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0701 0.1222 0.1485 0.171 0.1507 0.1404 -49.78%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.18 0.18 0.19 0.28 0.19 0.31 0.45 -
P/RPS 0.34 0.34 0.37 0.56 0.44 0.69 0.89 -47.38%
P/EPS -1.59 -2.56 -3.75 -0.63 -0.39 -0.60 -0.87 49.53%
EY -62.95 -39.11 -26.63 -157.54 -255.07 -167.07 -114.52 -32.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 2.57 1.56 1.89 1.11 2.07 3.21 7.95%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 30/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 07/02/06 -
Price 0.18 0.18 0.22 0.19 0.23 0.31 0.45 -
P/RPS 0.34 0.34 0.43 0.38 0.53 0.69 0.89 -47.38%
P/EPS -1.59 -2.56 -4.35 -0.43 -0.47 -0.60 -0.87 49.53%
EY -62.95 -39.11 -23.00 -232.16 -210.71 -167.07 -114.52 -32.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 2.57 1.80 1.28 1.35 2.07 3.21 7.95%

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