[SKW] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -15.38%
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 29,886 15,995 21,430 21,729 21,726 21,456 27,633 1.29%
PBT 4,173 -4,801 -3,943 7,831 -2,233 -24,239 -3,216 -
Tax -27 0 -218 0 83 2,310 172 -
NP 4,146 -4,801 -4,161 7,831 -2,150 -21,929 -3,044 -
-
NP to SH 4,146 -4,801 -4,161 7,831 -2,150 -21,929 -3,044 -
-
Tax Rate 0.65% - - 0.00% - - - -
Total Cost 25,740 20,796 25,591 13,898 23,876 43,385 30,677 -2.84%
-
Net Worth 16,601 8,512 14,040 13,619 4,682 4,171 6,804 15.77%
Dividend
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 16,601 8,512 14,040 13,619 4,682 4,171 6,804 15.77%
NOSH 42,566 42,562 42,546 42,559 42,564 24,699 16,278 17.10%
Ratio Analysis
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 13.87% -30.02% -19.42% 36.04% -9.90% -102.20% -11.02% -
ROE 24.97% -56.40% -29.64% 57.50% -45.92% -525.66% -44.74% -
Per Share
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 70.21 37.58 50.37 51.06 51.04 86.87 169.76 -13.50%
EPS 9.74 -11.28 -9.78 18.40 -5.05 -88.89 -18.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.20 0.33 0.32 0.11 0.1689 0.418 -1.13%
Adjusted Per Share Value based on latest NOSH - 42,483
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 70.41 37.68 50.49 51.19 51.18 50.55 65.10 1.29%
EPS 9.77 -11.31 -9.80 18.45 -5.07 -51.66 -7.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3911 0.2005 0.3308 0.3208 0.1103 0.0983 0.1603 15.77%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.18 0.18 0.18 0.18 0.19 0.45 0.83 -
P/RPS 0.26 0.48 0.00 0.35 0.37 0.52 0.49 -9.88%
P/EPS 1.85 -1.60 0.00 0.98 -3.76 -0.51 -4.44 -
EY 54.11 -62.67 0.00 102.22 -26.59 -197.30 -22.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.90 0.58 0.56 1.73 2.66 1.99 -21.38%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 25/02/11 25/02/10 27/02/09 31/01/08 31/01/07 07/02/06 28/01/05 -
Price 0.18 0.18 0.18 0.18 0.22 0.45 0.81 -
P/RPS 0.26 0.48 0.00 0.35 0.43 0.52 0.48 -9.58%
P/EPS 1.85 -1.60 0.00 0.98 -4.36 -0.51 -4.33 -
EY 54.11 -62.67 0.00 102.22 -22.96 -197.30 -23.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.90 0.58 0.56 2.00 2.66 1.94 -21.05%

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