[SKW] YoY Cumulative Quarter Result on 31-May-2006 [#2]

Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
31-May-2006 [#2]
Profit Trend
QoQ- 108.03%
YoY- 105.92%
View:
Show?
Cumulative Result
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 0 10,900 10,361 9,501 12,510 13,459 12,887 -
PBT 0 -2,127 -2,589 74 -1,320 -1,596 -2,276 -
Tax 0 0 0 0 71 54 53 -
NP 0 -2,127 -2,589 74 -1,249 -1,542 -2,223 -
-
NP to SH 0 -2,127 -2,589 74 -1,249 -1,542 -2,233 -
-
Tax Rate - - - 0.00% - - - -
Total Cost 0 13,027 12,950 9,427 13,759 15,001 15,110 -
-
Net Worth 0 16,590 2,129 7,430 5,549 7,757 8,974 -
Dividend
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 0 16,590 2,129 7,430 5,549 7,757 8,974 -
NOSH 42,540 42,540 42,582 43,529 16,284 16,282 16,346 20.68%
Ratio Analysis
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 0.00% -19.51% -24.99% 0.78% -9.98% -11.46% -17.25% -
ROE 0.00% -12.82% -121.60% 1.00% -22.51% -19.88% -24.88% -
Per Share
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 0.00 25.62 24.33 21.83 76.82 82.66 78.83 -
EPS 0.00 -5.00 -6.08 0.17 -7.67 -9.47 -13.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.39 0.05 0.1707 0.3408 0.4764 0.549 -
Adjusted Per Share Value based on latest NOSH - 42,521
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 0.00 25.68 24.41 22.38 29.47 31.71 30.36 -
EPS 0.00 -5.01 -6.10 0.17 -2.94 -3.63 -5.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3908 0.0502 0.1751 0.1307 0.1827 0.2114 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 24/03/08 24/03/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 0.18 0.18 0.18 0.19 0.67 1.05 1.28 -
P/RPS 0.00 0.70 0.74 0.87 0.87 1.27 1.62 -
P/EPS 0.00 -3.60 -2.96 111.76 -8.74 -11.09 -9.37 -
EY 0.00 -27.78 -33.78 0.89 -11.45 -9.02 -10.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 3.60 1.11 1.97 2.20 2.33 -
Price Multiplier on Announcement Date
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date - 24/03/08 30/07/07 31/07/06 28/07/05 30/07/04 24/07/03 -
Price 0.00 0.18 0.18 0.23 0.60 1.01 1.37 -
P/RPS 0.00 0.70 0.74 1.05 0.78 1.22 1.74 -
P/EPS 0.00 -3.60 -2.96 135.29 -7.82 -10.67 -10.03 -
EY 0.00 -27.78 -33.78 0.74 -12.78 -9.38 -9.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 3.60 1.35 1.76 2.12 2.50 -

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