[SKW] YoY TTM Result on 31-May-2003 [#2]

Announcement Date
24-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-May-2003 [#2]
Profit Trend
QoQ- 15.59%
YoY- 13.96%
View:
Show?
TTM Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 18,447 26,684 27,392 27,981 30,526 46,970 53,609 -16.28%
PBT -22,815 -2,940 -3,745 -4,681 -5,704 -8,510 -1,210 63.10%
Tax 2,208 189 40 2,290 1,500 8,510 1,210 10.53%
NP -20,607 -2,751 -3,705 -2,391 -4,204 0 0 -
-
NP to SH -20,607 -2,751 -3,705 -4,883 -5,675 -8,175 -1,291 58.64%
-
Tax Rate - - - - - - - -
Total Cost 39,054 29,435 31,097 30,372 34,730 46,970 53,609 -5.14%
-
Net Worth 7,258 5,537 7,744 8,932 18,375 23,567 31,384 -21.64%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 7,258 5,537 7,744 8,932 18,375 23,567 31,384 -21.64%
NOSH 42,521 16,249 16,255 16,270 16,261 16,253 16,261 17.36%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin -111.71% -10.31% -13.53% -8.55% -13.77% 0.00% 0.00% -
ROE -283.91% -49.67% -47.84% -54.67% -30.88% -34.69% -4.11% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 43.38 164.21 168.50 171.97 187.72 288.99 329.67 -28.67%
EPS -48.46 -16.93 -22.79 -30.01 -34.90 -50.30 -7.94 35.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.3408 0.4764 0.549 1.13 1.45 1.93 -33.23%
Adjusted Per Share Value based on latest NOSH - 16,270
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 43.46 62.86 64.53 65.92 71.91 110.65 126.29 -16.28%
EPS -48.55 -6.48 -8.73 -11.50 -13.37 -19.26 -3.04 58.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.171 0.1305 0.1824 0.2104 0.4329 0.5552 0.7394 -21.64%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 - - - -
Price 0.19 0.67 1.05 1.28 0.00 0.00 0.00 -
P/RPS 0.44 0.41 0.62 0.74 0.00 0.00 0.00 -
P/EPS -0.39 -3.96 -4.61 -4.27 0.00 0.00 0.00 -
EY -255.07 -25.27 -21.71 -23.45 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.97 2.20 2.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/07/06 28/07/05 30/07/04 24/07/03 22/07/02 20/07/01 27/07/00 -
Price 0.23 0.60 1.01 1.37 0.00 0.00 0.00 -
P/RPS 0.53 0.37 0.60 0.80 0.00 0.00 0.00 -
P/EPS -0.47 -3.54 -4.43 -4.56 0.00 0.00 0.00 -
EY -210.71 -28.22 -22.57 -21.91 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.76 2.12 2.50 0.00 0.00 0.00 -

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

Post a Comment