[SKW] QoQ TTM Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 15.1%
YoY- 431.95%
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 25,580 26,199 29,886 27,647 24,247 19,882 15,995 36.87%
PBT -1,912 1,951 4,173 3,602 1,816 -2,577 -1,249 32.92%
Tax -27 -27 -27 0 0 0 0 -
NP -1,939 1,924 4,146 3,602 1,816 -2,577 -1,249 34.18%
-
NP to SH -1,939 1,924 4,146 3,602 1,816 -2,577 -1,249 34.18%
-
Tax Rate - 1.38% 0.65% 0.00% 0.00% - - -
Total Cost 27,519 24,275 25,740 24,045 22,431 22,459 17,244 36.67%
-
Net Worth 16,130 17,016 16,535 17,417 17,024 8,960 8,496 53.50%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 16,130 17,016 16,535 17,417 17,024 8,960 8,496 53.50%
NOSH 42,447 42,541 42,400 42,480 42,562 42,666 42,483 -0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -7.58% 7.34% 13.87% 13.03% 7.49% -12.96% -7.81% -
ROE -12.02% 11.31% 25.07% 20.68% 10.67% -28.76% -14.70% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.26 61.58 70.49 65.08 56.97 46.60 37.65 36.94%
EPS -4.57 4.52 9.78 8.48 4.27 -6.04 -2.94 34.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.40 0.39 0.41 0.40 0.21 0.20 53.58%
Adjusted Per Share Value based on latest NOSH - 42,400
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.26 61.72 70.41 65.13 57.12 46.84 37.68 36.87%
EPS -4.57 4.53 9.77 8.49 4.28 -6.07 -2.94 34.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.4009 0.3896 0.4103 0.4011 0.2111 0.2002 53.48%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.18 0.18 0.18 0.18 0.18 0.18 0.18 -
P/RPS 0.30 0.29 0.26 0.28 0.32 0.39 0.48 -26.96%
P/EPS -3.94 3.98 1.84 2.12 4.22 -2.98 -6.12 -25.50%
EY -25.38 25.13 54.32 47.11 23.70 -33.55 -16.33 34.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.46 0.44 0.45 0.86 0.90 -35.22%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 15/04/10 25/02/10 -
Price 0.18 0.18 0.18 0.18 0.18 0.18 0.18 -
P/RPS 0.30 0.29 0.26 0.28 0.32 0.39 0.48 -26.96%
P/EPS -3.94 3.98 1.84 2.12 4.22 -2.98 -6.12 -25.50%
EY -25.38 25.13 54.32 47.11 23.70 -33.55 -16.33 34.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.46 0.44 0.45 0.86 0.90 -35.22%

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