[SKW] YoY Cumulative Quarter Result on 31-Aug-2005 [#3]

Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-Aug-2005 [#3]
Profit Trend
QoQ- -224.26%
YoY- -164.02%
View:
Show?
Cumulative Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 15,862 15,985 16,834 17,034 20,178 20,246 23,430 -6.28%
PBT -2,795 -3,473 -883 -4,468 -1,605 -3,006 -4,950 -9.07%
Tax 0 0 0 418 71 91 4,950 -
NP -2,795 -3,473 -883 -4,050 -1,534 -2,915 0 -
-
NP to SH -2,795 -3,473 -883 -4,050 -1,534 -2,915 -4,754 -8.46%
-
Tax Rate - - - - - - - -
Total Cost 18,657 19,458 17,717 21,084 21,712 23,161 23,430 -3.72%
-
Net Worth 16,165 1,276 6,291 10,667 7,572 8,251 17,089 -0.92%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 16,165 1,276 6,291 10,667 7,572 8,251 17,089 -0.92%
NOSH 42,541 42,561 42,451 18,767 16,284 16,275 16,275 17.35%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin -17.62% -21.73% -5.25% -23.78% -7.60% -14.40% 0.00% -
ROE -17.29% -272.00% -14.04% -37.97% -20.26% -35.33% -27.82% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 37.29 37.56 39.65 90.76 123.91 124.39 143.96 -20.14%
EPS -6.57 -8.16 -2.08 -21.58 -9.42 -17.91 -29.21 -21.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.03 0.1482 0.5684 0.465 0.507 1.05 -15.56%
Adjusted Per Share Value based on latest NOSH - 23,705
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 37.37 37.66 39.66 40.13 47.54 47.70 55.20 -6.28%
EPS -6.58 -8.18 -2.08 -9.54 -3.61 -6.87 -11.20 -8.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3808 0.0301 0.1482 0.2513 0.1784 0.1944 0.4026 -0.92%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 24/03/08 31/08/07 31/08/06 31/08/05 31/08/04 29/08/03 - -
Price 0.18 0.18 0.28 0.46 1.00 1.36 0.00 -
P/RPS 0.48 0.48 0.71 0.51 0.81 1.09 0.00 -
P/EPS -2.74 -2.21 -13.46 -2.13 -10.62 -7.59 0.00 -
EY -36.50 -45.33 -7.43 -46.91 -9.42 -13.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 6.00 1.89 0.81 2.15 2.68 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 24/03/08 30/10/07 31/10/06 31/10/05 28/10/04 22/10/03 30/10/02 -
Price 0.18 0.18 0.19 0.42 0.85 1.29 0.00 -
P/RPS 0.48 0.48 0.48 0.46 0.69 1.04 0.00 -
P/EPS -2.74 -2.21 -9.13 -1.95 -9.02 -7.20 0.00 -
EY -36.50 -45.33 -10.95 -51.38 -11.08 -13.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 6.00 1.28 0.74 1.83 2.54 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