[SKBSHUT] YoY TTM Result on 30-Jun-2017 [#4]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -15.51%
YoY- 636.88%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 66,558 65,560 64,279 69,072 55,773 51,055 55,043 3.21%
PBT 22 3,665 3,363 3,436 130 77 459 -39.70%
Tax -982 -488 -1,389 -1,165 -553 -591 -681 6.28%
NP -960 3,177 1,974 2,271 -423 -514 -222 27.61%
-
NP to SH -963 3,177 1,974 2,271 -423 -514 -222 27.67%
-
Tax Rate 4,463.64% 13.32% 41.30% 33.91% 425.38% 767.53% 148.37% -
Total Cost 67,518 62,383 62,305 66,801 56,196 51,569 55,265 3.39%
-
Net Worth 84,799 82,799 79,600 77,600 75,599 75,999 76,399 1.75%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 84,799 82,799 79,600 77,600 75,599 75,999 76,399 1.75%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -1.44% 4.85% 3.07% 3.29% -0.76% -1.01% -0.40% -
ROE -1.14% 3.84% 2.48% 2.93% -0.56% -0.68% -0.29% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 166.40 163.90 160.70 172.68 139.43 127.64 137.61 3.21%
EPS -2.41 7.94 4.94 5.68 -1.06 -1.29 -0.56 27.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.07 1.99 1.94 1.89 1.90 1.91 1.75%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 47.69 46.97 46.05 49.49 39.96 36.58 39.44 3.21%
EPS -0.69 2.28 1.41 1.63 -0.30 -0.37 -0.16 27.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6076 0.5932 0.5703 0.556 0.5416 0.5445 0.5474 1.75%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.42 0.57 0.52 0.855 0.62 0.62 0.60 -
P/RPS 0.25 0.35 0.32 0.50 0.44 0.49 0.44 -8.98%
P/EPS -17.45 7.18 10.54 15.06 -58.63 -48.25 -108.11 -26.19%
EY -5.73 13.93 9.49 6.64 -1.71 -2.07 -0.93 35.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.26 0.44 0.33 0.33 0.31 -7.03%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 28/08/18 30/08/17 29/08/16 27/08/15 29/08/14 -
Price 0.45 0.525 0.555 0.76 0.61 0.58 0.65 -
P/RPS 0.27 0.32 0.35 0.44 0.44 0.45 0.47 -8.81%
P/EPS -18.69 6.61 11.25 13.39 -57.68 -45.14 -117.12 -26.33%
EY -5.35 15.13 8.89 7.47 -1.73 -2.22 -0.85 35.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.28 0.39 0.32 0.31 0.34 -7.70%

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