[SKBSHUT] YoY TTM Result on 31-Mar-2002 [#3]

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	31,873	33,275	35,577	33,598	18,815	14.07%
YoY %	-4.21%	-6.47%	5.89%	78.57%	-	-
Horiz. %	169.40%	176.85%	189.09%	178.57%	100.00%	-
PBT	-6,671	1,415	980	5,202	6,023	-
YoY %	-571.45%	44.39%	-81.16%	-13.63%	-	-
Horiz. %	-110.76%	23.49%	16.27%	86.37%	100.00%	-
Tax	494	45	-570	-563	-1,605	-
YoY %	997.78%	107.89%	-1.24%	64.92%	-	-
Horiz. %	-30.78%	-2.80%	35.51%	35.08%	100.00%	-
NP	-6,177	1,460	410	4,639	4,418	-
YoY %	-523.08%	256.10%	-91.16%	5.00%	-	-
Horiz. %	-139.81%	33.05%	9.28%	105.00%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-6,177	1,460	410	4,639	4,418	-
YoY %	-523.08%	256.10%	-91.16%	5.00%	-	-
Horiz. %	-139.81%	33.05%	9.28%	105.00%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-3.18%	58.16%	10.82%	26.65%	-
YoY %	-	-105.47%	437.52%	-59.40%	-	-
Horiz. %	-	-11.93%	218.24%	40.60%	100.00%	-
Total Cost	38,050	31,815	35,167	28,959	14,397	27.48%
YoY %	19.60%	-9.53%	21.44%	101.15%	-	-
Horiz. %	264.29%	220.98%	244.27%	201.15%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	59,090	65,219	63,564	63,600	61,528	-1.00%
YoY %	-9.40%	2.60%	-0.06%	3.37%	-	-
Horiz. %	96.04%	106.00%	103.31%	103.37%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	59,090	65,219	63,564	63,600	61,528	-1.00%
YoY %	-9.40%	2.60%	-0.06%	3.37%	-	-
Horiz. %	96.04%	106.00%	103.31%	103.37%	100.00%	-
NOSH	40,031	39,999	39,782	40,000	39,953	0.04%
YoY %	0.08%	0.55%	-0.54%	0.12%	-	-
Horiz. %	100.20%	100.12%	99.57%	100.12%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	-19.38%	4.39%	1.15%	13.81%	23.48%	-
YoY %	-541.46%	281.74%	-91.67%	-41.18%	-	-
Horiz. %	-82.54%	18.70%	4.90%	58.82%	100.00%	-
ROE	-10.45%	2.24%	0.65%	7.29%	7.18%	-
YoY %	-566.52%	244.62%	-91.08%	1.53%	-	-
Horiz. %	-145.54%	31.20%	9.05%	101.53%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	79.62	83.19	89.43	84.00	47.09	14.02%
YoY %	-4.29%	-6.98%	6.46%	78.38%	-	-
Horiz. %	169.08%	176.66%	189.91%	178.38%	100.00%	-
EPS	-15.43	3.65	1.03	11.60	11.06	-
YoY %	-522.74%	254.37%	-91.12%	4.88%	-	-
Horiz. %	-139.51%	33.00%	9.31%	104.88%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.4761	1.6305	1.5978	1.59	1.54	-1.05%
YoY %	-9.47%	2.05%	0.49%	3.25%	-	-
Horiz. %	95.85%	105.88%	103.75%	103.25%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 40,000
RPS	22.67	23.67	25.31	23.90	13.38	14.08%
YoY %	-4.22%	-6.48%	5.90%	78.62%	-	-
Horiz. %	169.43%	176.91%	189.16%	178.62%	100.00%	-
EPS	-4.39	1.04	0.29	3.30	3.14	-
YoY %	-522.12%	258.62%	-91.21%	5.10%	-	-
Horiz. %	-139.81%	33.12%	9.24%	105.10%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.4204	0.464	0.4522	0.4524	0.4377	-1.00%
YoY %	-9.40%	2.61%	-0.04%	3.36%	-	-
Horiz. %	96.05%	106.01%	103.31%	103.36%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	0.89	1.10	1.20	1.50	1.13	-
P/RPS	1.12	1.32	1.34	1.79	2.40	-17.33%
YoY %	-15.15%	-1.49%	-25.14%	-25.42%	-	-
Horiz. %	46.67%	55.00%	55.83%	74.58%	100.00%	-
P/EPS	-5.77	30.14	116.44	12.93	10.22	-
YoY %	-119.14%	-74.12%	800.54%	26.52%	-	-
Horiz. %	-56.46%	294.91%	1,139.33%	126.52%	100.00%	-
EY	-17.34	3.32	0.86	7.73	9.79	-
YoY %	-622.29%	286.05%	-88.87%	-21.04%	-	-
Horiz. %	-177.12%	33.91%	8.78%	78.96%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.60	0.67	0.75	0.94	0.73	-4.78%
YoY %	-10.45%	-10.67%	-20.21%	28.77%	-	-
Horiz. %	82.19%	91.78%	102.74%	128.77%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	31/05/05	28/05/04	23/05/03	30/05/02	-	-
Price	1.05	0.95	1.08	1.43	0.00	-
P/RPS	1.32	1.14	1.21	1.70	0.00	-
YoY %	15.79%	-5.79%	-28.82%	0.00%	-	-
Horiz. %	77.65%	67.06%	71.18%	100.00%	-	-
P/EPS	-6.80	26.03	104.79	12.33	0.00	-
YoY %	-126.12%	-75.16%	749.88%	0.00%	-	-
Horiz. %	-55.15%	211.11%	849.88%	100.00%	-	-
EY	-14.70	3.84	0.95	8.11	0.00	-
YoY %	-482.81%	304.21%	-88.29%	0.00%	-	-
Horiz. %	-181.26%	47.35%	11.71%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.71	0.58	0.68	0.90	0.00	-
YoY %	22.41%	-14.71%	-24.44%	0.00%	-	-
Horiz. %	78.89%	64.44%	75.56%	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