[SKW] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 30,704 15,168 0 21,149 21,313 22,445 22,712 6.10%
PBT 5,669 -5,534 0 -3,726 -4,630 -1,177 -5,957 -
Tax 0 0 0 0 0 0 557 -
NP 5,669 -5,534 0 -3,726 -4,630 -1,177 -5,400 -
-
NP to SH 5,669 -5,534 0 -3,726 -4,630 -1,177 -5,400 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 25,034 20,702 0 24,875 25,943 23,622 28,112 -2.25%
-
Net Worth 17,450 9,792 0 16,165 1,276 6,291 10,667 10.16%
Dividend
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 17,450 9,792 0 16,165 1,276 6,291 10,667 10.16%
NOSH 42,562 42,574 42,541 42,541 42,561 42,451 18,767 17.47%
Ratio Analysis
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 18.46% -36.49% 0.00% -17.62% -21.73% -5.25% -23.78% -
ROE 32.49% -56.52% 0.00% -23.05% -362.67% -18.71% -50.62% -
Per Share
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 72.14 35.63 0.00 49.71 50.08 52.87 121.02 -9.67%
EPS 13.32 -13.00 0.00 -8.76 -10.88 -2.77 -28.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.23 0.00 0.38 0.03 0.1482 0.5684 -6.22%
Adjusted Per Share Value based on latest NOSH - 42,547
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 72.33 35.73 0.00 49.82 50.21 52.88 53.51 6.10%
EPS 13.36 -13.04 0.00 -8.78 -10.91 -2.77 -12.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4111 0.2307 0.00 0.3808 0.0301 0.1482 0.2513 10.16%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 30/09/10 30/09/09 24/03/08 24/03/08 31/08/07 31/08/06 31/08/05 -
Price 0.18 0.18 0.18 0.18 0.18 0.28 0.46 -
P/RPS 0.25 0.51 0.00 0.36 0.36 0.53 0.38 -7.90%
P/EPS 1.35 -1.38 0.00 -2.05 -1.65 -10.10 -1.60 -
EY 74.00 -72.22 0.00 -48.67 -60.44 -9.90 -62.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.78 0.00 0.47 6.00 1.89 0.81 -11.30%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/11/10 24/11/09 - 24/03/08 30/10/07 31/10/06 31/10/05 -
Price 0.18 0.18 0.00 0.18 0.18 0.19 0.42 -
P/RPS 0.25 0.51 0.00 0.36 0.36 0.36 0.35 -6.40%
P/EPS 1.35 -1.38 0.00 -2.05 -1.65 -6.85 -1.46 -
EY 74.00 -72.22 0.00 -48.67 -60.44 -14.60 -68.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.78 0.00 0.47 6.00 1.28 0.74 -9.71%

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