[SKW] YoY Cumulative Quarter Result on 31-May-2004 [#2]

Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-May-2004 [#2]
Profit Trend
QoQ- -28.61%
YoY- 30.94%
View:
Show?
Cumulative Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 10,361 9,501 12,510 13,459 12,887 16,514 20,882 -11.01%
PBT -2,589 74 -1,320 -1,596 -2,276 -3,665 -2,716 -0.79%
Tax 0 0 71 54 53 3,665 2,716 -
NP -2,589 74 -1,249 -1,542 -2,223 0 0 -
-
NP to SH -2,589 74 -1,249 -1,542 -2,233 -3,508 -2,744 -0.96%
-
Tax Rate - 0.00% - - - - - -
Total Cost 12,950 9,427 13,759 15,001 15,110 16,514 20,882 -7.65%
-
Net Worth 2,129 7,430 5,549 7,757 8,974 18,369 23,571 -33.00%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 2,129 7,430 5,549 7,757 8,974 18,369 23,571 -33.00%
NOSH 42,582 43,529 16,284 16,282 16,346 16,255 16,255 17.40%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin -24.99% 0.78% -9.98% -11.46% -17.25% 0.00% 0.00% -
ROE -121.60% 1.00% -22.51% -19.88% -24.88% -19.10% -11.64% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 24.33 21.83 76.82 82.66 78.83 101.59 128.46 -24.20%
EPS -6.08 0.17 -7.67 -9.47 -13.66 -21.58 -16.88 -15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.1707 0.3408 0.4764 0.549 1.13 1.45 -42.93%
Adjusted Per Share Value based on latest NOSH - 16,255
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 24.41 22.38 29.47 31.71 30.36 38.90 49.19 -11.01%
EPS -6.10 0.17 -2.94 -3.63 -5.26 -8.26 -6.46 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.1751 0.1307 0.1827 0.2114 0.4327 0.5553 -32.99%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 - - -
Price 0.18 0.19 0.67 1.05 1.28 0.00 0.00 -
P/RPS 0.74 0.87 0.87 1.27 1.62 0.00 0.00 -
P/EPS -2.96 111.76 -8.74 -11.09 -9.37 0.00 0.00 -
EY -33.78 0.89 -11.45 -9.02 -10.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 1.11 1.97 2.20 2.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 30/07/07 31/07/06 28/07/05 30/07/04 24/07/03 22/07/02 20/07/01 -
Price 0.18 0.23 0.60 1.01 1.37 0.00 0.00 -
P/RPS 0.74 1.05 0.78 1.22 1.74 0.00 0.00 -
P/EPS -2.96 135.29 -7.82 -10.67 -10.03 0.00 0.00 -
EY -33.78 0.74 -12.78 -9.38 -9.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 1.35 1.76 2.12 2.50 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