[SKBSHUT] YoY Cumulative Quarter Result on 30-Sep-2012 [#1]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -153.88%
YoY- -191.96%
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 12,699 13,518 12,296 10,189 18,097 11,379 12,879 -0.23%
PBT 248 1,293 -493 -668 881 392 325 -4.40%
Tax -241 -68 -68 -75 -73 -40 -41 34.32%
NP 7 1,225 -561 -743 808 352 284 -46.03%
-
NP to SH 7 1,225 -561 -743 808 352 284 -46.03%
-
Tax Rate 97.18% 5.26% - - 8.29% 10.20% 12.62% -
Total Cost 12,692 12,293 12,857 10,932 17,289 11,027 12,595 0.12%
-
Net Worth 75,999 77,600 76,399 76,799 76,799 69,600 70,000 1.37%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 75,999 77,600 76,399 76,799 76,799 69,600 70,000 1.37%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.06% 9.06% -4.56% -7.29% 4.46% 3.09% 2.21% -
ROE 0.01% 1.58% -0.73% -0.97% 1.05% 0.51% 0.41% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 31.75 33.80 30.74 25.47 45.24 28.45 32.20 -0.23%
EPS 0.02 3.06 -1.40 -1.86 2.02 0.88 0.71 -44.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.94 1.91 1.92 1.92 1.74 1.75 1.37%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.95 9.52 8.66 7.18 12.75 8.02 9.07 -0.22%
EPS 0.00 0.86 -0.40 -0.52 0.57 0.25 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5354 0.5466 0.5382 0.541 0.541 0.4903 0.4931 1.38%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.65 0.65 0.50 0.45 0.42 0.45 0.75 -
P/RPS 2.05 1.92 1.63 1.77 0.93 1.58 2.33 -2.11%
P/EPS 3,714.29 21.22 -35.65 -24.23 20.79 51.14 105.63 80.95%
EY 0.03 4.71 -2.81 -4.13 4.81 1.96 0.95 -43.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.26 0.23 0.22 0.26 0.43 -3.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 27/11/13 28/11/12 29/11/11 26/11/10 26/11/09 -
Price 0.555 0.64 0.465 0.45 0.45 0.46 0.75 -
P/RPS 1.75 1.89 1.51 1.77 0.99 1.62 2.33 -4.65%
P/EPS 3,171.43 20.90 -33.16 -24.23 22.28 52.27 105.63 76.25%
EY 0.03 4.79 -3.02 -4.13 4.49 1.91 0.95 -43.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.24 0.23 0.23 0.26 0.43 -6.35%

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