[SKBSHUT] QoQ Quarter Result on 31-Mar-2005 [#3]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -81.94%
YoY- -1149.17%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 11,192 9,896 8,237 6,731 8,555 9,694 6,893 38.02%
PBT 28 219 -1,251 -2,524 -1,358 67 -2,856 -
Tax -131 -98 1,087 6 -26 -26 540 -
NP -103 121 -164 -2,518 -1,384 41 -2,316 -87.37%
-
NP to SH -103 121 -164 -2,518 -1,384 41 -2,316 -87.37%
-
Tax Rate 467.86% 44.75% - - - 38.81% - -
Total Cost 11,295 9,775 8,401 9,249 9,939 9,653 9,209 14.53%
-
Net Worth 58,234 59,483 58,232 59,090 61,599 64,370 62,899 -4.99%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 58,234 59,483 58,232 59,090 61,599 64,370 62,899 -4.99%
NOSH 39,615 40,333 39,565 40,031 39,999 40,999 40,000 -0.64%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -0.92% 1.22% -1.99% -37.41% -16.18% 0.42% -33.60% -
ROE -0.18% 0.20% -0.28% -4.26% -2.25% 0.06% -3.68% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 28.25 24.54 20.82 16.81 21.39 23.64 17.23 38.91%
EPS -0.26 0.30 -0.41 -6.29 -3.46 0.10 -5.79 -87.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.4748 1.4718 1.4761 1.54 1.57 1.5725 -4.38%
Adjusted Per Share Value based on latest NOSH - 40,031
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.01 7.09 5.90 4.82 6.13 6.94 4.94 37.89%
EPS -0.07 0.09 -0.12 -1.80 -0.99 0.03 -1.66 -87.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.417 0.426 0.417 0.4231 0.4411 0.4609 0.4504 -4.99%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.43 0.47 0.74 0.89 0.93 1.08 0.83 -
P/RPS 1.52 1.92 3.55 5.29 4.35 4.57 4.82 -53.57%
P/EPS -165.38 156.67 -178.53 -14.15 -26.88 1,080.00 -14.34 408.18%
EY -0.60 0.64 -0.56 -7.07 -3.72 0.09 -6.98 -80.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.50 0.60 0.60 0.69 0.53 -33.02%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 30/08/05 31/05/05 28/02/05 26/11/04 30/08/04 -
Price 0.49 0.49 0.72 1.05 0.90 0.89 1.00 -
P/RPS 1.73 2.00 3.46 6.24 4.21 3.76 5.80 -55.25%
P/EPS -188.46 163.33 -173.70 -16.69 -26.01 890.00 -17.27 389.84%
EY -0.53 0.61 -0.58 -5.99 -3.84 0.11 -5.79 -79.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.49 0.71 0.58 0.57 0.64 -35.62%

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