[SKW] YoY TTM Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 15.1%
YoY- 431.95%
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 29,886 15,995 4,962 15,985 21,726 21,456 27,633 1.29%
PBT 4,173 -1,249 -668 -3,473 -2,233 -24,209 -3,216 -
Tax -27 0 0 0 83 2,279 172 -
NP 4,146 -1,249 -668 -3,473 -2,150 -21,930 -3,044 -
-
NP to SH 4,146 -1,249 -668 -3,473 -2,150 -21,930 -3,044 -
-
Tax Rate 0.65% - - - - - - -
Total Cost 25,740 17,244 5,630 19,458 23,876 43,386 30,677 -2.84%
-
Net Worth 16,535 8,496 13,191 11,491 5,188 5,957 6,801 15.71%
Dividend
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 16,535 8,496 13,191 11,491 5,188 5,957 6,801 15.71%
NOSH 42,400 42,483 42,554 42,560 42,490 42,555 16,271 17.03%
Ratio Analysis
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 13.87% -7.81% -13.46% -21.73% -9.90% -102.21% -11.02% -
ROE 25.07% -14.70% -5.06% -30.22% -41.44% -368.09% -44.75% -
Per Share
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 70.49 37.65 11.66 37.56 51.13 50.42 169.82 -13.44%
EPS 9.78 -2.94 -1.57 -8.16 -5.06 -51.53 -18.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.20 0.31 0.27 0.1221 0.14 0.418 -1.13%
Adjusted Per Share Value based on latest NOSH - 42,400
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 70.41 37.68 11.69 37.66 51.18 50.55 65.10 1.29%
EPS 9.77 -2.94 -1.57 -8.18 -5.07 -51.66 -7.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3896 0.2002 0.3108 0.2707 0.1222 0.1404 0.1602 15.71%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.18 0.18 0.18 0.18 0.19 0.45 0.83 -
P/RPS 0.26 0.48 1.54 0.48 0.37 0.89 0.49 -9.88%
P/EPS 1.84 -6.12 -11.47 -2.21 -3.75 -0.87 -4.44 -
EY 54.32 -16.33 -8.72 -45.33 -26.63 -114.52 -22.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.90 0.58 0.67 1.56 3.21 1.99 -21.38%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 25/02/11 25/02/10 - 31/01/08 31/01/07 07/02/06 28/01/05 -
Price 0.18 0.18 0.00 0.18 0.22 0.45 0.81 -
P/RPS 0.26 0.48 0.00 0.48 0.43 0.89 0.48 -9.58%
P/EPS 1.84 -6.12 0.00 -2.21 -4.35 -0.87 -4.33 -
EY 54.32 -16.33 0.00 -45.33 -23.00 -114.52 -23.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.90 0.00 0.67 1.80 3.21 1.94 -21.05%

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