[SKBSHUT] QoQ Quarter Result on 2018-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 16,203 11,979 20,839 16,539 14,341 14,607 17,269 -4.17% QoQ % 35.26% -42.52% 26.00% 15.33% -1.82% -15.41% - Horiz. % 93.83% 69.37% 120.67% 95.77% 83.04% 84.59% 100.00%
PBT 1,066 -428 2,374 653 -73 377 855 15.89% QoQ % 349.07% -118.03% 263.55% 994.52% -119.36% -55.91% - Horiz. % 124.68% -50.06% 277.66% 76.37% -8.54% 44.09% 100.00%
Tax 253 -264 -237 -240 -503 -261 -357 - QoQ % 195.83% -11.39% 1.25% 52.29% -92.72% 26.89% - Horiz. % -70.87% 73.95% 66.39% 67.23% 140.90% 73.11% 100.00%
NP 1,319 -692 2,137 413 -576 116 498 91.77% QoQ % 290.61% -132.38% 417.43% 171.70% -596.55% -76.71% - Horiz. % 264.86% -138.96% 429.12% 82.93% -115.66% 23.29% 100.00%
NP to SH 1,319 -692 2,137 413 -576 116 498 91.77% QoQ % 290.61% -132.38% 417.43% 171.70% -596.55% -76.71% - Horiz. % 264.86% -138.96% 429.12% 82.93% -115.66% 23.29% 100.00%
Tax Rate -23.73 % - % 9.98 % 36.75 % - % 69.23 % 41.75 % - QoQ % 0.00% 0.00% -72.84% 0.00% 0.00% 65.82% - Horiz. % -56.84% 0.00% 23.90% 88.02% 0.00% 165.82% 100.00%
Total Cost 14,884 12,671 18,702 16,126 14,917 14,491 16,771 -7.67% QoQ % 17.47% -32.25% 15.97% 8.10% 2.94% -13.59% - Horiz. % 88.75% 75.55% 111.51% 96.15% 88.95% 86.41% 100.00%
Net Worth 82,799 81,199 81,999 80,000 79,600 80,000 80,000 2.33% QoQ % 1.97% -0.98% 2.50% 0.50% -0.50% 0.00% - Horiz. % 103.50% 101.50% 102.50% 100.00% 99.50% 100.00% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 82,799 81,199 81,999 80,000 79,600 80,000 80,000 2.33% QoQ % 1.97% -0.98% 2.50% 0.50% -0.50% 0.00% - Horiz. % 103.50% 101.50% 102.50% 100.00% 99.50% 100.00% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.14 % -5.78 % 10.25 % 2.50 % -4.02 % 0.79 % 2.88 % 100.28% QoQ % 240.83% -156.39% 310.00% 162.19% -608.86% -72.57% - Horiz. % 282.64% -200.69% 355.90% 86.81% -139.58% 27.43% 100.00%
ROE 1.59 % -0.85 % 2.61 % 0.52 % -0.72 % 0.15 % 0.62 % 87.68% QoQ % 287.06% -132.57% 401.92% 172.22% -580.00% -75.81% - Horiz. % 256.45% -137.10% 420.97% 83.87% -116.13% 24.19% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 40.51 29.95 52.10 41.35 35.85 36.52 43.17 -4.16% QoQ % 35.26% -42.51% 26.00% 15.34% -1.83% -15.40% - Horiz. % 93.84% 69.38% 120.69% 95.78% 83.04% 84.60% 100.00%
EPS 3.30 -1.73 5.34 1.03 -1.44 0.29 1.25 91.36% QoQ % 290.75% -132.40% 418.45% 171.53% -596.55% -76.80% - Horiz. % 264.00% -138.40% 427.20% 82.40% -115.20% 23.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.0700 2.0300 2.0500 2.0000 1.9900 2.0000 2.0000 2.33% QoQ % 1.97% -0.98% 2.50% 0.50% -0.50% 0.00% - Horiz. % 103.50% 101.50% 102.50% 100.00% 99.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 40,000 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 40.51 29.95 52.10 41.35 35.85 36.52 43.17 -4.16% QoQ % 35.26% -42.51% 26.00% 15.34% -1.83% -15.40% - Horiz. % 93.84% 69.38% 120.69% 95.78% 83.04% 84.60% 100.00%
EPS 3.30 -1.73 5.34 1.03 -1.44 0.29 1.25 91.36% QoQ % 290.75% -132.40% 418.45% 171.53% -596.55% -76.80% - Horiz. % 264.00% -138.40% 427.20% 82.40% -115.20% 23.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.0700 2.0300 2.0500 2.0000 1.9900 2.0000 2.0000 2.33% QoQ % 1.97% -0.98% 2.50% 0.50% -0.50% 0.00% - Horiz. % 103.50% 101.50% 102.50% 100.00% 99.50% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.5700 0.5800 0.4600 0.5200 0.5200 0.6000 0.7600 -
P/RPS 1.41 1.94 0.88 1.26 1.45 1.64 1.76 -13.78% QoQ % -27.32% 120.45% -30.16% -13.10% -11.59% -6.82% - Horiz. % 80.11% 110.23% 50.00% 71.59% 82.39% 93.18% 100.00%
P/EPS 17.29 -33.53 8.61 50.36 -36.11 206.90 61.04 -56.97% QoQ % 151.57% -489.43% -82.90% 239.46% -117.45% 238.96% - Horiz. % 28.33% -54.93% 14.11% 82.50% -59.16% 338.96% 100.00%
EY 5.79 -2.98 11.61 1.99 -2.77 0.48 1.64 132.39% QoQ % 294.30% -125.67% 483.42% 171.84% -677.08% -70.73% - Horiz. % 353.05% -181.71% 707.93% 121.34% -168.90% 29.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.28 0.29 0.22 0.26 0.26 0.30 0.38 -18.47% QoQ % -3.45% 31.82% -15.38% 0.00% -13.33% -21.05% - Horiz. % 73.68% 76.32% 57.89% 68.42% 68.42% 78.95% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 29/05/19 27/02/19 27/11/18 28/08/18 30/05/18 27/02/18 -
Price 0.5250 0.6400 0.5000 0.6000 0.5550 0.5700 0.6450 -
P/RPS 1.30 2.14 0.96 1.45 1.55 1.56 1.49 -8.72% QoQ % -39.25% 122.92% -33.79% -6.45% -0.64% 4.70% - Horiz. % 87.25% 143.62% 64.43% 97.32% 104.03% 104.70% 100.00%
P/EPS 15.92 -36.99 9.36 58.11 -38.54 196.55 51.81 -54.56% QoQ % 143.04% -495.19% -83.89% 250.78% -119.61% 279.37% - Horiz. % 30.73% -71.40% 18.07% 112.16% -74.39% 379.37% 100.00%
EY 6.28 -2.70 10.69 1.72 -2.59 0.51 1.93 120.06% QoQ % 332.59% -125.26% 521.51% 166.41% -607.84% -73.58% - Horiz. % 325.39% -139.90% 553.89% 89.12% -134.20% 26.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.25 0.32 0.24 0.30 0.28 0.29 0.32 -15.21% QoQ % -21.87% 33.33% -20.00% 7.14% -3.45% -9.38% - Horiz. % 78.12% 100.00% 75.00% 93.75% 87.50% 90.62% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
SKB QR1FY19.pdf 
