[SKBSHUT] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/02	30/09/03	30/09/01	CAGR
Annualized Quarter Result
Revenue	70,224	39,536	39,584	38,776	32,640	30,644	29,064	15.83%
YoY %	77.62%	-0.12%	2.08%	18.80%	6.51%	5.44%	-	-
Horiz. %	241.62%	136.03%	136.20%	133.42%	112.30%	105.44%	100.00%	-
PBT	11,756	5,240	876	268	1,376	316	868	54.36%
YoY %	124.35%	498.17%	226.87%	-80.52%	335.44%	-63.59%	-	-
Horiz. %	1,354.38%	603.69%	100.92%	30.88%	158.53%	36.41%	100.00%	-
Tax	-296	-720	-392	-104	-416	-108	-304	-0.44%
YoY %	58.89%	-83.67%	-276.92%	75.00%	-285.19%	64.47%	-	-
Horiz. %	97.37%	236.84%	128.95%	34.21%	136.84%	35.53%	100.00%	-
NP	11,460	4,520	484	164	960	208	564	65.15%
YoY %	153.54%	833.88%	195.12%	-82.92%	361.54%	-63.12%	-	-
Horiz. %	2,031.91%	801.42%	85.82%	29.08%	170.21%	36.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,460	4,520	484	164	960	208	564	65.15%
YoY %	153.54%	833.88%	195.12%	-82.92%	361.54%	-63.12%	-	-
Horiz. %	2,031.91%	801.42%	85.82%	29.08%	170.21%	36.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.52%	13.74%	44.75%	38.81%	30.23%	34.18%	35.02%	-
YoY %	-81.66%	-69.30%	15.31%	28.38%	-11.56%	-2.40%	-	-
Horiz. %	7.20%	39.23%	127.78%	110.82%	86.32%	97.60%	100.00%	-
Total Cost	58,764	35,016	39,100	38,612	31,680	30,436	28,500	12.81%
YoY %	67.82%	-10.45%	1.26%	21.88%	4.09%	6.79%	-	-
Horiz. %	206.19%	122.86%	137.19%	135.48%	111.16%	106.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	68,824	65,999	59,483	64,370	63,579	64,800	65,262	0.88%
YoY %	4.28%	10.95%	-7.59%	1.24%	-1.88%	-0.71%	-	-
Horiz. %	105.46%	101.13%	91.14%	98.63%	97.42%	99.29%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/02	30/09/03	30/09/01	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/02	30/09/03	30/09/01	CAGR
Equity
Net Worth	68,824	65,999	59,483	64,370	63,579	64,800	65,262	0.88%
YoY %	4.28%	10.95%	-7.59%	1.24%	-1.88%	-0.71%	-	-
Horiz. %	105.46%	101.13%	91.14%	98.63%	97.42%	99.29%	100.00%	-
NOSH	40,013	40,000	40,333	40,999	39,999	40,000	40,285	-0.11%
YoY %	0.03%	-0.83%	-1.62%	2.50%	-0.00%	-0.71%	-	-
Horiz. %	99.32%	99.29%	100.12%	101.77%	99.29%	99.29%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/02	30/09/03	30/09/01	CAGR
Ratio Analysis
NP Margin	16.32%	11.43%	1.22%	0.42%	2.94%	0.68%	1.94%	-
YoY %	42.78%	836.89%	190.48%	-85.71%	332.35%	-64.95%	-	-
Horiz. %	841.24%	589.18%	62.89%	21.65%	151.55%	35.05%	100.00%	-
ROE	16.65%	6.85%	0.81%	0.25%	1.51%	0.32%	0.86%	-
YoY %	143.07%	745.68%	224.00%	-83.44%	371.88%	-62.79%	-	-
Horiz. %	1,936.05%	796.51%	94.19%	29.07%	175.58%	37.21%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/02	30/09/03	30/09/01	CAGR
Per Share
RPS	175.50	98.84	98.14	94.58	81.60	76.61	72.14	15.96%
YoY %	77.56%	0.71%	3.76%	15.91%	6.51%	6.20%	-	-
Horiz. %	243.28%	137.01%	136.04%	131.11%	113.11%	106.20%	100.00%	-
EPS	28.64	11.32	1.20	0.40	2.40	0.52	1.40	65.33%
YoY %	153.00%	843.33%	200.00%	-83.33%	361.54%	-62.86%	-	-
Horiz. %	2,045.71%	808.57%	85.71%	28.57%	171.43%	37.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.72	1.65	1.4748	1.57	1.5895	1.62	1.62	1.00%
YoY %	4.24%	11.88%	-6.06%	-1.23%	-1.88%	0.00%	-	-
Horiz. %	106.17%	101.85%	91.04%	96.91%	98.12%	100.00%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/02	30/09/03	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 40,999
RPS	51.13	28.79	28.82	28.23	23.76	22.31	21.16	15.83%
YoY %	77.60%	-0.10%	2.09%	18.81%	6.50%	5.43%	-	-
Horiz. %	241.64%	136.06%	136.20%	133.41%	112.29%	105.43%	100.00%	-
EPS	8.34	3.29	0.35	0.12	0.70	0.15	0.41	65.18%
YoY %	153.50%	840.00%	191.67%	-82.86%	366.67%	-63.41%	-	-
Horiz. %	2,034.15%	802.44%	85.37%	29.27%	170.73%	36.59%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5011	0.4805	0.4331	0.4687	0.4629	0.4718	0.4752	0.88%
YoY %	4.29%	10.94%	-7.60%	1.25%	-1.89%	-0.72%	-	-
Horiz. %	105.45%	101.12%	91.14%	98.63%	97.41%	99.28%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/02	30/09/03	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/02	30/09/03	27/09/01	-
Price	0.64	0.45	0.47	1.08	1.11	1.29	1.25	-
P/RPS	0.36	0.46	0.48	1.14	1.36	1.68	1.73	-23.01%
YoY %	-21.74%	-4.17%	-57.89%	-16.18%	-19.05%	-2.89%	-	-
Horiz. %	20.81%	26.59%	27.75%	65.90%	78.61%	97.11%	100.00%	-
P/EPS	2.23	3.98	39.17	270.00	46.25	248.08	89.29	-45.91%
YoY %	-43.97%	-89.84%	-85.49%	483.78%	-81.36%	177.84%	-	-
Horiz. %	2.50%	4.46%	43.87%	302.39%	51.80%	277.84%	100.00%	-
EY	44.75	25.11	2.55	0.37	2.16	0.40	1.12	84.84%
YoY %	78.22%	884.71%	589.19%	-82.87%	440.00%	-64.29%	-	-
Horiz. %	3,995.54%	2,241.96%	227.68%	33.04%	192.86%	35.71%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.27	0.32	0.69	0.70	0.80	0.77	-11.49%
YoY %	37.04%	-15.62%	-53.62%	-1.43%	-12.50%	3.90%	-	-
Horiz. %	48.05%	35.06%	41.56%	89.61%	90.91%	103.90%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/02	30/09/03	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	26/11/07	05/12/06	29/11/05	26/11/04	28/11/02	20/11/03	29/11/01	-
Price	0.69	0.50	0.49	0.89	1.38	1.34	1.70	-
P/RPS	0.39	0.51	0.50	0.94	1.69	1.75	2.36	-25.91%
YoY %	-23.53%	2.00%	-46.81%	-44.38%	-3.43%	-25.85%	-	-
Horiz. %	16.53%	21.61%	21.19%	39.83%	71.61%	74.15%	100.00%	-
P/EPS	2.41	4.42	40.83	222.50	57.50	257.69	121.43	-47.95%
YoY %	-45.48%	-89.17%	-81.65%	286.96%	-77.69%	112.21%	-	-
Horiz. %	1.98%	3.64%	33.62%	183.23%	47.35%	212.21%	100.00%	-
EY	41.51	22.60	2.45	0.45	1.74	0.39	0.82	92.27%
YoY %	83.67%	822.45%	444.44%	-74.14%	346.15%	-52.44%	-	-
Horiz. %	5,062.20%	2,756.10%	298.78%	54.88%	212.20%	47.56%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.30	0.33	0.57	0.87	0.83	1.05	-14.85%
YoY %	33.33%	-9.09%	-42.11%	-34.48%	4.82%	-20.95%	-	-
Horiz. %	38.10%	28.57%	31.43%	54.29%	82.86%	79.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos