[SKW] YoY Cumulative Quarter Result on 30-Nov-2003 [#4]

Announcement Date
16-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
30-Nov-2003 [#4]
Profit Trend
QoQ- -50.46%
YoY- 28.89%
View:
Show?
Cumulative Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 21,726 21,456 27,633 26,820 31,608 34,894 52,058 -13.54%
PBT -2,233 -24,239 -3,216 -4,425 -6,070 -4,755 -6,809 -16.95%
Tax 83 2,310 172 39 -98 4,755 6,809 -52.01%
NP -2,150 -21,929 -3,044 -4,386 -6,168 0 0 -
-
NP to SH -2,150 -21,929 -3,044 -4,386 -6,168 -4,911 -6,504 -16.84%
-
Tax Rate - - - - - - - -
Total Cost 23,876 43,385 30,677 31,206 37,776 34,894 52,058 -12.17%
-
Net Worth 4,682 4,171 6,804 9,422 15,968 21,783 26,334 -25.00%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 4,682 4,171 6,804 9,422 15,968 21,783 26,334 -25.00%
NOSH 42,564 24,699 16,278 16,274 16,261 16,256 16,255 17.39%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin -9.90% -102.20% -11.02% -16.35% -19.51% 0.00% 0.00% -
ROE -45.92% -525.66% -44.74% -46.55% -38.63% -22.54% -24.70% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 51.04 86.87 169.76 164.80 194.37 214.65 320.24 -26.35%
EPS -5.05 -88.89 -18.70 -26.95 -37.93 -30.21 -40.01 -29.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1689 0.418 0.579 0.982 1.34 1.62 -36.11%
Adjusted Per Share Value based on latest NOSH - 16,272
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 51.18 50.55 65.10 63.18 74.46 82.20 122.64 -13.54%
EPS -5.07 -51.66 -7.17 -10.33 -14.53 -11.57 -15.32 -16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1103 0.0983 0.1603 0.222 0.3762 0.5132 0.6204 -25.00%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 - - - -
Price 0.19 0.45 0.83 1.31 0.00 0.00 0.00 -
P/RPS 0.37 0.52 0.49 0.79 0.00 0.00 0.00 -
P/EPS -3.76 -0.51 -4.44 -4.86 0.00 0.00 0.00 -
EY -26.59 -197.30 -22.53 -20.57 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.66 1.99 2.26 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 31/01/07 07/02/06 28/01/05 16/01/04 29/01/03 29/01/02 31/01/01 -
Price 0.22 0.45 0.81 1.28 1.33 0.00 0.00 -
P/RPS 0.43 0.52 0.48 0.78 0.68 0.00 0.00 -
P/EPS -4.36 -0.51 -4.33 -4.75 -3.51 0.00 0.00 -
EY -22.96 -197.30 -23.09 -21.05 -28.52 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.66 1.94 2.21 1.35 0.00 0.00 -

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