[SKBSHUT] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	48,609	65,043	62,738	50,059	40,693	33,217	31,784	7.33%
YoY %	-25.27%	3.67%	25.33%	23.02%	22.51%	4.51%	-	-
Horiz. %	152.94%	204.64%	197.39%	157.50%	128.03%	104.51%	100.00%	-
PBT	900	3,602	4,109	1,346	972	-5,066	-2,430	-
YoY %	-75.01%	-12.34%	205.27%	38.48%	119.19%	-108.48%	-	-
Horiz. %	-37.04%	-148.23%	-169.09%	-55.39%	-40.00%	208.48%	100.00%	-
Tax	-338	-1,093	-1,232	-657	-540	1,035	478	-
YoY %	69.08%	11.28%	-87.52%	-21.67%	-152.17%	116.53%	-	-
Horiz. %	-70.71%	-228.66%	-257.74%	-137.45%	-112.97%	216.53%	100.00%	-
NP	562	2,509	2,877	689	432	-4,031	-1,952	-
YoY %	-77.60%	-12.79%	317.56%	59.49%	110.72%	-106.51%	-	-
Horiz. %	-28.79%	-128.53%	-147.39%	-35.30%	-22.13%	206.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	562	2,509	2,877	689	432	-4,031	-1,952	-
YoY %	-77.60%	-12.79%	317.56%	59.49%	110.72%	-106.51%	-	-
Horiz. %	-28.79%	-128.53%	-147.39%	-35.30%	-22.13%	206.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.56%	30.34%	29.98%	48.81%	55.56%	-	-	-
YoY %	23.80%	1.20%	-38.58%	-12.15%	0.00%	-	-	-
Horiz. %	67.60%	54.61%	53.96%	87.85%	100.00%	-	-	-
Total Cost	48,047	62,534	59,861	49,370	40,261	37,248	33,736	6.06%
YoY %	-23.17%	4.47%	21.25%	22.62%	8.09%	10.41%	-	-
Horiz. %	142.42%	185.36%	177.44%	146.34%	119.34%	110.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	68,954	70,027	68,423	66,095	64,949	58,800	62,871	1.55%
YoY %	-1.53%	2.34%	3.52%	1.76%	10.46%	-6.48%	-	-
Horiz. %	109.68%	111.38%	108.83%	105.13%	103.31%	93.52%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	1,200	1,200	1,201	-	-	-	-
YoY %	-	0.00%	-0.08%	0.00%	-	-	-	-
Horiz. %	-	99.92%	99.92%	100.00%	-	-	-	-
Div Payout %	-	47.85%	41.72%	174.42%	-	-	-	-
YoY %	-	14.69%	-76.08%	0.00%	-	-	-	-
Horiz. %	-	27.43%	23.92%	100.00%	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	68,954	70,027	68,423	66,095	64,949	58,800	62,871	1.55%
YoY %	-1.53%	2.34%	3.52%	1.76%	10.46%	-6.48%	-	-
Horiz. %	109.68%	111.38%	108.83%	105.13%	103.31%	93.52%	100.00%	-
NOSH	39,858	40,015	40,013	40,058	40,092	40,000	39,979	-0.05%
YoY %	-0.39%	0.00%	-0.11%	-0.08%	0.23%	0.05%	-	-
Horiz. %	99.70%	100.09%	100.09%	100.20%	100.28%	100.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	1.16%	3.86%	4.59%	1.38%	1.06%	-12.14%	-6.14%	-
YoY %	-69.95%	-15.90%	232.61%	30.19%	108.73%	-97.72%	-	-
Horiz. %	-18.89%	-62.87%	-74.76%	-22.48%	-17.26%	197.72%	100.00%	-
ROE	0.82%	3.58%	4.20%	1.04%	0.67%	-6.86%	-3.10%	-
YoY %	-77.09%	-14.76%	303.85%	55.22%	109.77%	-121.29%	-	-
Horiz. %	-26.45%	-115.48%	-135.48%	-33.55%	-21.61%	221.29%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	121.95	162.54	156.79	124.97	101.50	83.04	79.50	7.38%
YoY %	-24.97%	3.67%	25.46%	23.12%	22.23%	4.45%	-	-
Horiz. %	153.40%	204.45%	197.22%	157.19%	127.67%	104.45%	100.00%	-
EPS	1.41	6.27	7.19	1.72	1.08	-10.08	-4.88	-
YoY %	-77.51%	-12.80%	318.02%	59.26%	110.71%	-106.56%	-	-
Horiz. %	-28.89%	-128.48%	-147.34%	-35.25%	-22.13%	206.56%	100.00%	-
DPS	0.00	3.00	3.00	3.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	-	-	-	-
NAPS	1.73	1.75	1.71	1.65	1.62	1.47	1.5726	1.60%
YoY %	-1.14%	2.34%	3.64%	1.85%	10.20%	-6.52%	-	-
Horiz. %	110.01%	111.28%	108.74%	104.92%	103.01%	93.48%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 40,028
RPS	35.56	47.58	45.90	36.62	29.77	24.30	23.25	7.33%
YoY %	-25.26%	3.66%	25.34%	23.01%	22.51%	4.52%	-	-
Horiz. %	152.95%	204.65%	197.42%	157.51%	128.04%	104.52%	100.00%	-
EPS	0.41	1.84	2.10	0.50	0.32	-2.95	-1.43	-
YoY %	-77.72%	-12.38%	320.00%	56.25%	110.85%	-106.29%	-	-
Horiz. %	-28.67%	-128.67%	-146.85%	-34.97%	-22.38%	206.29%	100.00%	-
DPS	0.00	0.88	0.88	0.88	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	-	-	-	-
NAPS	0.5044	0.5123	0.5006	0.4835	0.4751	0.4302	0.4599	1.55%
YoY %	-1.54%	2.34%	3.54%	1.77%	10.44%	-6.46%	-	-
Horiz. %	109.68%	111.39%	108.85%	105.13%	103.31%	93.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.51	0.35	0.80	0.89	0.44	0.74	0.83	-
P/RPS	0.42	0.22	0.51	0.71	0.43	0.89	1.04	-14.01%
YoY %	90.91%	-56.86%	-28.17%	65.12%	-51.69%	-14.42%	-	-
Horiz. %	40.38%	21.15%	49.04%	68.27%	41.35%	85.58%	100.00%	-
P/EPS	36.17	5.58	11.13	51.74	40.84	-7.34	-17.00	-
YoY %	548.21%	-49.87%	-78.49%	26.69%	656.40%	56.82%	-	-
Horiz. %	-212.76%	-32.82%	-65.47%	-304.35%	-240.24%	43.18%	100.00%	-
EY	2.76	17.91	8.99	1.93	2.45	-13.62	-5.88	-
YoY %	-84.59%	99.22%	365.80%	-21.22%	117.99%	-131.63%	-	-
Horiz. %	-46.94%	-304.59%	-152.89%	-32.82%	-41.67%	231.63%	100.00%	-
DY	0.00	8.57	3.75	3.37	0.00	0.00	0.00	-
YoY %	0.00%	128.53%	11.28%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	254.30%	111.28%	100.00%	-	-	-	-
P/NAPS	0.29	0.20	0.47	0.54	0.27	0.50	0.53	-9.55%
YoY %	45.00%	-57.45%	-12.96%	100.00%	-46.00%	-5.66%	-	-
Horiz. %	54.72%	37.74%	88.68%	101.89%	50.94%	94.34%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	30/08/10	28/08/09	29/08/08	30/08/07	30/08/06	30/08/05	30/08/04	-
Price	0.42	0.36	0.41	0.55	0.42	0.72	1.00	-
P/RPS	0.34	0.22	0.26	0.44	0.41	0.87	1.26	-19.60%
YoY %	54.55%	-15.38%	-40.91%	7.32%	-52.87%	-30.95%	-	-
Horiz. %	26.98%	17.46%	20.63%	34.92%	32.54%	69.05%	100.00%	-
P/EPS	29.79	5.74	5.70	31.98	38.98	-7.14	-20.48	-
YoY %	418.99%	0.70%	-82.18%	-17.96%	645.94%	65.14%	-	-
Horiz. %	-145.46%	-28.03%	-27.83%	-156.15%	-190.33%	34.86%	100.00%	-
EY	3.36	17.42	17.54	3.13	2.57	-14.00	-4.88	-
YoY %	-80.71%	-0.68%	460.38%	21.79%	118.36%	-186.89%	-	-
Horiz. %	-68.85%	-356.97%	-359.43%	-64.14%	-52.66%	286.89%	100.00%	-
DY	0.00	8.33	7.32	5.45	0.00	0.00	0.00	-
YoY %	0.00%	13.80%	34.31%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	152.84%	134.31%	100.00%	-	-	-	-
P/NAPS	0.24	0.21	0.24	0.33	0.26	0.49	0.64	-15.07%
YoY %	14.29%	-12.50%	-27.27%	26.92%	-46.94%	-23.44%	-	-
Horiz. %	37.50%	32.81%	37.50%	51.56%	40.62%	76.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos