[SKBSHUT] YoY Quarter Result on 30-Jun-2007 [#4]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -1465.09%
YoY- -457.28%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 13,662 16,372 17,250 13,181 10,390 8,237 6,893 12.07%
PBT 868 -629 -826 -1,221 822 -1,251 -2,856 -
Tax -233 -628 -694 -226 -417 1,087 540 -
NP 635 -1,257 -1,520 -1,447 405 -164 -2,316 -
-
NP to SH 635 -1,257 -1,520 -1,447 405 -164 -2,316 -
-
Tax Rate 26.84% - - - 50.73% - - -
Total Cost 13,027 17,629 18,770 14,628 9,985 8,401 9,209 5.94%
-
Net Worth 69,091 70,055 68,400 66,047 38,666 58,232 62,899 1.57%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - 1,200 1,200 1,200 - - - -
Div Payout % - 0.00% 0.00% 0.00% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 69,091 70,055 68,400 66,047 38,666 58,232 62,899 1.57%
NOSH 39,937 40,031 40,000 40,028 38,666 39,565 40,000 -0.02%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.65% -7.68% -8.81% -10.98% 3.90% -1.99% -33.60% -
ROE 0.92% -1.79% -2.22% -2.19% 1.05% -0.28% -3.68% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 34.21 40.90 43.13 32.93 26.87 20.82 17.23 12.10%
EPS 1.59 -3.14 -3.80 -3.62 1.01 -0.41 -5.79 -
DPS 0.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.73 1.75 1.71 1.65 1.00 1.4718 1.5725 1.60%
Adjusted Per Share Value based on latest NOSH - 40,028
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.62 11.53 12.15 9.29 7.32 5.80 4.86 12.04%
EPS 0.45 -0.89 -1.07 -1.02 0.29 -0.12 -1.63 -
DPS 0.00 0.85 0.85 0.85 0.00 0.00 0.00 -
NAPS 0.4867 0.4935 0.4818 0.4653 0.2724 0.4102 0.4431 1.57%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.51 0.35 0.80 0.89 0.44 0.74 0.83 -
P/RPS 1.49 0.86 1.86 2.70 1.64 3.55 4.82 -17.76%
P/EPS 32.08 -11.15 -21.05 -24.62 42.01 -178.53 -14.34 -
EY 3.12 -8.97 -4.75 -4.06 2.38 -0.56 -6.98 -
DY 0.00 8.57 3.75 3.37 0.00 0.00 0.00 -
P/NAPS 0.29 0.20 0.47 0.54 0.44 0.50 0.53 -9.55%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 30/08/05 30/08/04 -
Price 0.42 0.36 0.41 0.55 0.42 0.72 1.00 -
P/RPS 1.23 0.88 0.95 1.67 1.56 3.46 5.80 -22.76%
P/EPS 26.42 -11.46 -10.79 -15.21 40.10 -173.70 -17.27 -
EY 3.79 -8.72 -9.27 -6.57 2.49 -0.58 -5.79 -
DY 0.00 8.33 7.32 5.45 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.24 0.33 0.42 0.49 0.64 -15.07%

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