[SKW] YoY TTM Result on 30-Sep-2009 [#3]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 32.54%
YoY- -8.8%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 27,647 16,944 10,352 10,352 20,877 21,256 24,489 2.41%
PBT 3,602 -1,747 -1,806 -1,806 -4,823 -20,623 -6,080 -
Tax 0 -218 0 0 83 1,861 519 -
NP 3,602 -1,965 -1,806 -1,806 -4,740 -18,762 -5,561 -
-
NP to SH 3,602 -1,965 -1,806 -1,806 -4,740 -18,762 -5,561 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 24,045 18,909 12,158 12,158 25,617 40,018 30,050 -4.28%
-
Net Worth 17,417 9,784 0 16,168 1,275 6,303 13,474 5.17%
Dividend
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 17,417 9,784 0 16,168 1,275 6,303 13,474 5.17%
NOSH 42,480 42,542 42,547 42,547 42,500 42,533 23,705 12.15%
Ratio Analysis
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 13.03% -11.60% -17.45% -17.45% -22.70% -88.27% -22.71% -
ROE 20.68% -20.08% 0.00% -11.17% -371.76% -297.65% -41.27% -
Per Share
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 65.08 39.83 24.33 24.33 49.12 49.97 103.30 -8.68%
EPS 8.48 -4.62 -4.24 -4.24 -11.15 -44.11 -23.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.23 0.00 0.38 0.03 0.1482 0.5684 -6.22%
Adjusted Per Share Value based on latest NOSH - 42,542
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 65.13 39.92 24.39 24.39 49.18 50.08 57.69 2.41%
EPS 8.49 -4.63 -4.25 -4.25 -11.17 -44.20 -13.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4103 0.2305 0.00 0.3809 0.03 0.1485 0.3174 5.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 30/09/10 30/09/09 24/03/08 24/03/08 31/08/07 31/08/06 31/08/05 -
Price 0.18 0.18 0.18 0.18 0.18 0.28 0.46 -
P/RPS 0.28 0.45 0.74 0.74 0.37 0.56 0.45 -8.90%
P/EPS 2.12 -3.90 -4.24 -4.24 -1.61 -0.63 -1.96 -
EY 47.11 -25.66 -23.58 -23.58 -61.96 -157.54 -51.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.78 0.00 0.47 6.00 1.89 0.81 -11.30%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/11/10 24/11/09 - - 30/10/07 31/10/06 31/10/05 -
Price 0.18 0.18 0.00 0.00 0.18 0.19 0.42 -
P/RPS 0.28 0.45 0.00 0.00 0.37 0.38 0.41 -7.22%
P/EPS 2.12 -3.90 0.00 0.00 -1.61 -0.43 -1.79 -
EY 47.11 -25.66 0.00 0.00 -61.96 -232.16 -55.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.78 0.00 0.00 6.00 1.28 0.74 -9.71%

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