[SKBSHUT] QoQ TTM Result on 30-Jun-2015 [#4]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -135.16%
YoY- -131.53%
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 50,458 51,044 50,236 51,055 59,974 58,509 56,265 -6.99%
PBT -1,406 -808 -968 77 2,115 2,843 2,245 -
Tax -895 -824 -764 -591 -653 -753 -681 19.96%
NP -2,301 -1,632 -1,732 -514 1,462 2,090 1,564 -
-
NP to SH -2,301 -1,632 -1,732 -514 1,462 2,090 1,564 -
-
Tax Rate - - - 767.53% 30.87% 26.49% 30.33% -
Total Cost 52,759 52,676 51,968 51,569 58,512 56,419 54,701 -2.37%
-
Net Worth 75,599 76,399 75,999 75,999 77,600 78,400 77,600 -1.72%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 75,599 76,399 75,999 75,999 77,600 78,400 77,600 -1.72%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -4.56% -3.20% -3.45% -1.01% 2.44% 3.57% 2.78% -
ROE -3.04% -2.14% -2.28% -0.68% 1.88% 2.67% 2.02% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 126.15 127.61 125.59 127.64 149.94 146.27 140.66 -6.99%
EPS -5.75 -4.08 -4.33 -1.29 3.66 5.23 3.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.91 1.90 1.90 1.94 1.96 1.94 -1.72%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 35.89 36.31 35.74 36.32 42.66 41.62 40.02 -6.99%
EPS -1.64 -1.16 -1.23 -0.37 1.04 1.49 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5378 0.5435 0.5406 0.5406 0.552 0.5577 0.552 -1.72%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.55 0.60 0.65 0.62 0.75 0.47 0.65 -
P/RPS 0.44 0.47 0.52 0.49 0.50 0.32 0.46 -2.91%
P/EPS -9.56 -14.71 -15.01 -48.25 20.52 9.00 16.62 -
EY -10.46 -6.80 -6.66 -2.07 4.87 11.12 6.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.34 0.33 0.39 0.24 0.34 -10.05%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 27/11/15 27/08/15 28/05/15 26/02/15 27/11/14 -
Price 0.645 0.50 0.555 0.58 0.70 0.55 0.64 -
P/RPS 0.51 0.39 0.44 0.45 0.47 0.38 0.45 8.69%
P/EPS -11.21 -12.25 -12.82 -45.14 19.15 10.53 16.37 -
EY -8.92 -8.16 -7.80 -2.22 5.22 9.50 6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.29 0.31 0.36 0.28 0.33 2.00%

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