[SKBSHUT] YoY Quarter Result on 30-Jun-2008 [#4]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -629.62%
YoY- -5.04%
Quarter Report
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 15,362 13,662 16,372 17,250 13,181 10,390 8,237 10.94%
PBT 649 868 -629 -826 -1,221 822 -1,251 -
Tax -411 -233 -628 -694 -226 -417 1,087 -
NP 238 635 -1,257 -1,520 -1,447 405 -164 -
-
NP to SH 238 635 -1,257 -1,520 -1,447 405 -164 -
-
Tax Rate 63.33% 26.84% - - - 50.73% - -
Total Cost 15,124 13,027 17,629 18,770 14,628 9,985 8,401 10.29%
-
Net Worth 69,813 69,091 70,055 68,400 66,047 38,666 58,232 3.06%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - 1,200 1,200 1,200 - - -
Div Payout % - - 0.00% 0.00% 0.00% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 69,813 69,091 70,055 68,400 66,047 38,666 58,232 3.06%
NOSH 39,666 39,937 40,031 40,000 40,028 38,666 39,565 0.04%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 1.55% 4.65% -7.68% -8.81% -10.98% 3.90% -1.99% -
ROE 0.34% 0.92% -1.79% -2.22% -2.19% 1.05% -0.28% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 38.73 34.21 40.90 43.13 32.93 26.87 20.82 10.89%
EPS 0.60 1.59 -3.14 -3.80 -3.62 1.01 -0.41 -
DPS 0.00 0.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.76 1.73 1.75 1.71 1.65 1.00 1.4718 3.02%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 10.93 9.72 11.65 12.27 9.38 7.39 5.86 10.94%
EPS 0.17 0.45 -0.89 -1.08 -1.03 0.29 -0.12 -
DPS 0.00 0.00 0.85 0.85 0.85 0.00 0.00 -
NAPS 0.4966 0.4915 0.4984 0.4866 0.4698 0.2751 0.4142 3.06%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.37 0.51 0.35 0.80 0.89 0.44 0.74 -
P/RPS 0.96 1.49 0.86 1.86 2.70 1.64 3.55 -19.57%
P/EPS 61.67 32.08 -11.15 -21.05 -24.62 42.01 -178.53 -
EY 1.62 3.12 -8.97 -4.75 -4.06 2.38 -0.56 -
DY 0.00 0.00 8.57 3.75 3.37 0.00 0.00 -
P/NAPS 0.21 0.29 0.20 0.47 0.54 0.44 0.50 -13.45%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 30/08/05 -
Price 0.50 0.42 0.36 0.41 0.55 0.42 0.72 -
P/RPS 1.29 1.23 0.88 0.95 1.67 1.56 3.46 -15.15%
P/EPS 83.33 26.42 -11.46 -10.79 -15.21 40.10 -173.70 -
EY 1.20 3.79 -8.72 -9.27 -6.57 2.49 -0.58 -
DY 0.00 0.00 8.33 7.32 5.45 0.00 0.00 -
P/NAPS 0.28 0.24 0.21 0.24 0.33 0.42 0.49 -8.90%

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