[SKW] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 170.47%
YoY- 162.34%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 31/05/08 31/05/07 31/05/06 CAGR
Revenue 25,580 24,247 7,113 10,900 10,900 22,586 18,447 6.64%
PBT -1,912 1,816 -2,913 -2,127 -2,127 -4,896 -22,815 -38.58%
Tax -27 0 0 0 0 83 2,208 -
NP -1,939 1,816 -2,913 -2,127 -2,127 -4,813 -20,607 -37.17%
-
NP to SH -1,939 1,816 -2,913 -2,127 -2,127 -4,813 -20,607 -37.17%
-
Tax Rate - 0.00% - - - - - -
Total Cost 27,519 22,431 10,026 13,027 13,027 27,399 39,054 -6.65%
-
Net Worth 16,130 17,024 11,071 0 16,622 2,123 7,258 17.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 16,130 17,024 11,071 0 16,622 2,123 7,258 17.00%
NOSH 42,447 42,562 42,584 42,621 42,621 42,474 42,521 -0.03%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 31/05/08 31/05/07 31/05/06 CAGR
NP Margin -7.58% 7.49% -40.95% -19.51% -19.51% -21.31% -111.71% -
ROE -12.02% 10.67% -26.31% 0.00% -12.80% -226.63% -283.91% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 31/05/08 31/05/07 31/05/06 CAGR
RPS 60.26 56.97 16.70 25.57 25.57 53.18 43.38 6.67%
EPS -4.57 4.27 -6.84 -4.99 -4.99 -11.33 -48.46 -37.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.40 0.26 0.00 0.39 0.05 0.1707 17.04%
Adjusted Per Share Value based on latest NOSH - 42,562
30/06/11 30/06/10 30/06/09 30/06/08 31/05/08 31/05/07 31/05/06 CAGR
RPS 60.26 57.12 16.76 25.68 25.68 53.21 43.46 6.63%
EPS -4.57 4.28 -6.86 -5.01 -5.01 -11.34 -48.55 -37.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.4011 0.2608 0.00 0.3916 0.05 0.171 17.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 31/05/08 31/05/07 31/05/06 CAGR
Date 30/06/11 30/06/10 30/06/09 24/03/08 24/03/08 31/05/07 31/05/06 -
Price 0.18 0.18 0.18 0.18 0.18 0.18 0.19 -
P/RPS 0.30 0.32 1.08 0.70 0.70 0.34 0.44 -7.25%
P/EPS -3.94 4.22 -2.63 -3.61 -3.61 -1.59 -0.39 57.59%
EY -25.38 23.70 -38.00 -27.72 -27.72 -62.95 -255.07 -36.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.69 0.00 0.46 3.60 1.11 -15.54%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 31/05/08 31/05/07 31/05/06 CAGR
Date 26/08/11 26/08/10 - - - 30/07/07 31/07/06 -
Price 0.18 0.18 0.00 0.00 0.00 0.18 0.23 -
P/RPS 0.30 0.32 0.00 0.00 0.00 0.34 0.53 -10.58%
P/EPS -3.94 4.22 0.00 0.00 0.00 -1.59 -0.47 51.91%
EY -25.38 23.70 0.00 0.00 0.00 -62.95 -210.71 -34.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.00 0.00 0.00 3.60 1.35 -18.73%

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