[SKBSHUT] YoY Quarter Result on 31-Mar-2017 [#3]

Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 23.38%
YoY- 190.89%
Quarter Report
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 16,558 11,979 14,607 15,480 13,702 14,288 12,823 4.34%
PBT 363 -428 377 1,268 -860 -262 466 -4.07%
Tax -279 -264 -261 -260 -249 -178 -278 0.05%
NP 84 -692 116 1,008 -1,109 -440 188 -12.55%
-
NP to SH 84 -692 116 1,008 -1,109 -440 188 -12.55%
-
Tax Rate 76.86% - 69.23% 20.50% - - 59.66% -
Total Cost 16,474 12,671 14,491 14,472 14,811 14,728 12,635 4.51%
-
Net Worth 84,799 81,199 80,000 78,000 75,599 77,600 76,399 1.75%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 84,799 81,199 80,000 78,000 75,599 77,600 76,399 1.75%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 0.51% -5.78% 0.79% 6.51% -8.09% -3.08% 1.47% -
ROE 0.10% -0.85% 0.15% 1.29% -1.47% -0.57% 0.25% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 41.40 29.95 36.52 38.70 34.26 35.72 32.06 4.34%
EPS 0.21 -1.73 0.29 2.52 -2.77 -1.10 0.47 -12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.03 2.00 1.95 1.89 1.94 1.91 1.75%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 11.66 8.44 10.29 10.90 9.65 10.07 9.03 4.34%
EPS 0.06 -0.49 0.08 0.71 -0.78 -0.31 0.13 -12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5974 0.572 0.5636 0.5495 0.5326 0.5466 0.5382 1.75%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.39 0.58 0.60 0.95 0.55 0.75 0.43 -
P/RPS 0.94 1.94 1.64 2.45 1.61 2.10 1.34 -5.73%
P/EPS 185.71 -33.53 206.90 37.70 -19.84 -68.18 91.49 12.51%
EY 0.54 -2.98 0.48 2.65 -5.04 -1.47 1.09 -11.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.29 0.30 0.49 0.29 0.39 0.23 -3.99%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 16/06/20 29/05/19 30/05/18 30/05/17 30/05/16 28/05/15 29/05/14 -
Price 0.40 0.64 0.57 1.04 0.645 0.70 0.50 -
P/RPS 0.97 2.14 1.56 2.69 1.88 1.96 1.56 -7.60%
P/EPS 190.48 -36.99 196.55 41.27 -23.26 -63.64 106.38 10.18%
EY 0.53 -2.70 0.51 2.42 -4.30 -1.57 0.94 -9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.32 0.29 0.53 0.34 0.36 0.26 -5.08%

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