[SKW] QoQ TTM Result on 31-Mar-2008 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 30.55%
YoY- 30.55%
View:
Show?
TTM Result
31/08/08 30/06/08 31/05/08 31/03/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 10,352 10,900 10,900 11,134 16,763 15,985 20,877 -50.31%
PBT -1,806 -2,127 -2,127 -1,873 -2,697 -3,473 -4,823 -62.45%
Tax 0 0 0 0 0 0 83 -
NP -1,806 -2,127 -2,127 -1,873 -2,697 -3,473 -4,740 -61.79%
-
NP to SH -1,806 -2,127 -2,127 -1,873 -2,697 -3,473 -4,740 -61.79%
-
Tax Rate - - - - - - - -
Total Cost 12,158 13,027 13,027 13,007 19,460 19,458 25,617 -52.44%
-
Net Worth 16,168 0 16,622 0 10,657 11,491 1,275 1159.30%
Dividend
31/08/08 30/06/08 31/05/08 31/03/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 30/06/08 31/05/08 31/03/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 16,168 0 16,622 0 10,657 11,491 1,275 1159.30%
NOSH 42,547 42,621 42,621 42,629 42,629 42,560 42,500 0.11%
Ratio Analysis
31/08/08 30/06/08 31/05/08 31/03/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin -17.45% -19.51% -19.51% -16.82% -16.09% -21.73% -22.70% -
ROE -11.17% 0.00% -12.80% 0.00% -25.31% -30.22% -371.76% -
Per Share
31/08/08 30/06/08 31/05/08 31/03/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 24.33 25.57 25.57 26.12 39.32 37.56 49.12 -50.37%
EPS -4.24 -4.99 -4.99 -4.39 -6.33 -8.16 -11.15 -61.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.00 0.39 0.00 0.25 0.27 0.03 1157.91%
Adjusted Per Share Value based on latest NOSH - 42,629
31/08/08 30/06/08 31/05/08 31/03/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 24.39 25.68 25.68 26.23 39.49 37.66 49.18 -50.31%
EPS -4.25 -5.01 -5.01 -4.41 -6.35 -8.18 -11.17 -61.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3809 0.00 0.3916 0.00 0.2511 0.2707 0.03 1160.88%
Price Multiplier on Financial Quarter End Date
31/08/08 30/06/08 31/05/08 31/03/08 29/02/08 30/11/07 31/08/07 CAGR
Date 24/03/08 24/03/08 24/03/08 24/03/08 29/02/08 30/11/07 31/08/07 -
Price 0.18 0.18 0.18 0.18 0.18 0.18 0.18 -
P/RPS 0.74 0.70 0.70 0.69 0.46 0.48 0.37 99.62%
P/EPS -4.24 -3.61 -3.61 -4.10 -2.85 -2.21 -1.61 162.65%
EY -23.58 -27.72 -27.72 -24.41 -35.15 -45.33 -61.96 -61.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.46 0.00 0.72 0.67 6.00 -92.11%
Price Multiplier on Announcement Date
31/08/08 30/06/08 31/05/08 31/03/08 29/02/08 30/11/07 31/08/07 CAGR
Date - - - - 24/03/08 31/01/08 30/10/07 -
Price 0.00 0.00 0.00 0.00 0.18 0.18 0.18 -
P/RPS 0.00 0.00 0.00 0.00 0.46 0.48 0.37 -
P/EPS 0.00 0.00 0.00 0.00 -2.85 -2.21 -1.61 -
EY 0.00 0.00 0.00 0.00 -35.15 -45.33 -61.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.72 0.67 6.00 -

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