[SKBSHUT] YoY TTM Result on 30-Jun-2002 [#4]

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	33,217	31,784	32,733	32,078	31,563	1.28%
YoY %	4.51%	-2.90%	2.04%	1.63%	-	-
Horiz. %	105.24%	100.70%	103.71%	101.63%	100.00%	-
PBT	-5,066	-2,430	1,827	1,898	9,469	-
YoY %	-108.48%	-233.00%	-3.74%	-79.96%	-	-
Horiz. %	-53.50%	-25.66%	19.29%	20.04%	100.00%	-
Tax	1,041	479	-160	-752	-1,720	-
YoY %	117.33%	399.38%	78.72%	56.28%	-	-
Horiz. %	-60.52%	-27.85%	9.30%	43.72%	100.00%	-
NP	-4,025	-1,951	1,667	1,146	7,749	-
YoY %	-106.30%	-217.04%	45.46%	-85.21%	-	-
Horiz. %	-51.94%	-25.18%	21.51%	14.79%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-4,025	-1,951	1,667	1,146	7,749	-
YoY %	-106.30%	-217.04%	45.46%	-85.21%	-	-
Horiz. %	-51.94%	-25.18%	21.51%	14.79%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	8.76%	39.62%	18.16%	-
YoY %	-	-	-77.89%	118.17%	-	-
Horiz. %	-	-	48.24%	218.17%	100.00%	-
Total Cost	37,242	33,735	31,066	30,932	23,814	11.81%
YoY %	10.40%	8.59%	0.43%	29.89%	-	-
Horiz. %	156.39%	141.66%	130.45%	129.89%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	58,232	62,899	64,780	62,824	45,719	6.23%
YoY %	-7.42%	-2.90%	3.11%	37.41%	-	-
Horiz. %	127.37%	137.58%	141.69%	137.41%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	58,232	62,899	64,780	62,824	45,719	6.23%
YoY %	-7.42%	-2.90%	3.11%	37.41%	-	-
Horiz. %	127.37%	137.58%	141.69%	137.41%	100.00%	-
NOSH	39,565	40,000	39,963	39,512	28,397	8.63%
YoY %	-1.09%	0.09%	1.14%	39.14%	-	-
Horiz. %	139.33%	140.86%	140.73%	139.14%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	-12.12%	-6.14%	5.09%	3.57%	24.55%	-
YoY %	-97.39%	-220.63%	42.58%	-85.46%	-	-
Horiz. %	-49.37%	-25.01%	20.73%	14.54%	100.00%	-
ROE	-6.91%	-3.10%	2.57%	1.82%	16.95%	-
YoY %	-122.90%	-220.62%	41.21%	-89.26%	-	-
Horiz. %	-40.77%	-18.29%	15.16%	10.74%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	83.96	79.46	81.91	81.19	111.15	-6.76%
YoY %	5.66%	-2.99%	0.89%	-26.95%	-	-
Horiz. %	75.54%	71.49%	73.69%	73.05%	100.00%	-
EPS	-10.17	-4.88	4.17	2.90	27.29	-
YoY %	-108.40%	-217.03%	43.79%	-89.37%	-	-
Horiz. %	-37.27%	-17.88%	15.28%	10.63%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.4718	1.5725	1.621	1.59	1.61	-2.21%
YoY %	-6.40%	-2.99%	1.95%	-1.24%	-	-
Horiz. %	91.42%	97.67%	100.68%	98.76%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 39,512
RPS	23.73	22.71	23.39	22.92	22.55	1.28%
YoY %	4.49%	-2.91%	2.05%	1.64%	-	-
Horiz. %	105.23%	100.71%	103.73%	101.64%	100.00%	-
EPS	-2.88	-1.39	1.19	0.82	5.54	-
YoY %	-107.19%	-216.81%	45.12%	-85.20%	-	-
Horiz. %	-51.99%	-25.09%	21.48%	14.80%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.4161	0.4494	0.4629	0.4489	0.3267	6.22%
YoY %	-7.41%	-2.92%	3.12%	37.40%	-	-
Horiz. %	127.36%	137.56%	141.69%	137.40%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	0.74	0.83	1.12	1.35	1.10	-
P/RPS	0.88	1.04	1.37	1.66	0.99	-2.89%
YoY %	-15.38%	-24.09%	-17.47%	67.68%	-	-
Horiz. %	88.89%	105.05%	138.38%	167.68%	100.00%	-
P/EPS	-7.27	-17.02	26.85	46.55	4.03	-
YoY %	57.29%	-163.39%	-42.32%	1,055.09%	-	-
Horiz. %	-180.40%	-422.33%	666.25%	1,155.09%	100.00%	-
EY	-13.75	-5.88	3.72	2.15	24.81	-
YoY %	-133.84%	-258.06%	73.02%	-91.33%	-	-
Horiz. %	-55.42%	-23.70%	14.99%	8.67%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.50	0.53	0.69	0.85	0.68	-7.39%
YoY %	-5.66%	-23.19%	-18.82%	25.00%	-	-
Horiz. %	73.53%	77.94%	101.47%	125.00%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	30/08/05	30/08/04	26/08/03	29/08/02	-	-
Price	0.72	1.00	1.27	1.35	0.00	-
P/RPS	0.86	1.26	1.55	1.66	0.00	-
YoY %	-31.75%	-18.71%	-6.63%	0.00%	-	-
Horiz. %	51.81%	75.90%	93.37%	100.00%	-	-
P/EPS	-7.08	-20.50	30.45	46.55	0.00	-
YoY %	65.46%	-167.32%	-34.59%	0.00%	-	-
Horiz. %	-15.21%	-44.04%	65.41%	100.00%	-	-
EY	-14.13	-4.88	3.28	2.15	0.00	-
YoY %	-189.55%	-248.78%	52.56%	0.00%	-	-
Horiz. %	-657.21%	-226.98%	152.56%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.49	0.64	0.78	0.85	0.00	-
YoY %	-23.44%	-17.95%	-8.24%	0.00%	-	-
Horiz. %	57.65%	75.29%	91.76%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos