[SKW] YoY TTM Result on 31-May-2006 [#2]

Announcement Date
31-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2006
Quarter
31-May-2006 [#2]
Profit Trend
QoQ- 6.68%
YoY- -649.07%
View:
Show?
TTM Result
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 10,900 10,900 22,586 18,447 26,684 27,392 27,981 -16.91%
PBT -2,127 -2,127 -4,896 -22,815 -2,940 -3,745 -4,681 -14.36%
Tax 0 0 83 2,208 189 40 2,290 -
NP -2,127 -2,127 -4,813 -20,607 -2,751 -3,705 -2,391 -2.27%
-
NP to SH -2,127 -2,127 -4,813 -20,607 -2,751 -3,705 -4,883 -15.07%
-
Tax Rate - - - - - - - -
Total Cost 13,027 13,027 27,399 39,054 29,435 31,097 30,372 -15.32%
-
Net Worth 0 16,622 2,123 7,258 5,537 7,744 8,932 -
Dividend
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 0 16,622 2,123 7,258 5,537 7,744 8,932 -
NOSH 42,621 42,621 42,474 42,521 16,249 16,255 16,270 20.83%
Ratio Analysis
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin -19.51% -19.51% -21.31% -111.71% -10.31% -13.53% -8.55% -
ROE 0.00% -12.80% -226.63% -283.91% -49.67% -47.84% -54.67% -
Per Share
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 25.57 25.57 53.18 43.38 164.21 168.50 171.97 -31.24%
EPS -4.99 -4.99 -11.33 -48.46 -16.93 -22.79 -30.01 -29.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.39 0.05 0.1707 0.3408 0.4764 0.549 -
Adjusted Per Share Value based on latest NOSH - 42,521
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 25.68 25.68 53.21 43.46 62.86 64.53 65.92 -16.91%
EPS -5.01 -5.01 -11.34 -48.55 -6.48 -8.73 -11.50 -15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3916 0.05 0.171 0.1305 0.1824 0.2104 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 24/03/08 24/03/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 0.18 0.18 0.18 0.19 0.67 1.05 1.28 -
P/RPS 0.70 0.70 0.34 0.44 0.41 0.62 0.74 -1.08%
P/EPS -3.61 -3.61 -1.59 -0.39 -3.96 -4.61 -4.27 -3.24%
EY -27.72 -27.72 -62.95 -255.07 -25.27 -21.71 -23.45 3.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 3.60 1.11 1.97 2.20 2.33 -
Price Multiplier on Announcement Date
30/06/08 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date - - 30/07/07 31/07/06 28/07/05 30/07/04 24/07/03 -
Price 0.00 0.00 0.18 0.23 0.60 1.01 1.37 -
P/RPS 0.00 0.00 0.34 0.53 0.37 0.60 0.80 -
P/EPS 0.00 0.00 -1.59 -0.47 -3.54 -4.43 -4.56 -
EY 0.00 0.00 -62.95 -210.71 -28.22 -22.57 -21.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.60 1.35 1.76 2.12 2.50 -

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