[SKBSHUT] YoY Quarter Result on 2020-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 10,188 16,203 14,341 19,410 13,558 8,243 17,162 -8.32% YoY % -37.12% 12.98% -26.12% 43.16% 64.48% -51.97% - Horiz. % 59.36% 94.41% 83.56% 113.10% 79.00% 48.03% 100.00%
PBT -2,691 1,066 -73 84 -100 -1,636 402 - YoY % -352.44% 1,560.27% -186.90% 184.00% 93.89% -506.97% - Horiz. % -669.40% 265.17% -18.16% 20.90% -24.88% -406.97% 100.00%
Tax -216 253 -503 -419 182 -160 -222 -0.46% YoY % -185.38% 150.30% -20.05% -330.22% 213.75% 27.93% - Horiz. % 97.30% -113.96% 226.58% 188.74% -81.98% 72.07% 100.00%
NP -2,907 1,319 -576 -335 82 -1,796 180 - YoY % -320.39% 328.99% -71.94% -508.54% 104.57% -1,097.78% - Horiz. % -1,615.00% 732.78% -320.00% -186.11% 45.56% -997.78% 100.00%
NP to SH -2,910 1,319 -576 -335 82 -1,796 180 - YoY % -320.62% 328.99% -71.94% -508.54% 104.57% -1,097.78% - Horiz. % -1,616.67% 732.78% -320.00% -186.11% 45.56% -997.78% 100.00%
Tax Rate - % -23.73 % - % 498.81 % - % - % 55.22 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% -42.97% 0.00% 903.31% 0.00% 0.00% 100.00%
Total Cost 13,095 14,884 14,917 19,745 13,476 10,039 16,982 -4.24% YoY % -12.02% -0.22% -24.45% 46.52% 34.24% -40.88% - Horiz. % 77.11% 87.65% 87.84% 116.27% 79.35% 59.12% 100.00%
Net Worth 84,799 82,799 79,600 77,600 75,599 75,999 76,399 1.75% YoY % 2.42% 4.02% 2.58% 2.65% -0.53% -0.52% - Horiz. % 110.99% 108.38% 104.19% 101.57% 98.95% 99.48% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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% YoY % 2.42% 4.02% 2.58% 2.65% -0.53% -0.52% - Horiz. % 110.99% 108.38% 104.19% 101.57% 98.95% 99.48% 100.00%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 - YoY % 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 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -28.53 % 8.14 % -4.02 % -1.73 % 0.60 % -21.79 % 1.05 % - YoY % -450.49% 302.49% -132.37% -388.33% 102.75% -2,175.24% - Horiz. % -2,717.14% 775.24% -382.86% -164.76% 57.14% -2,075.24% 100.00%
ROE -3.43 % 1.59 % -0.72 % -0.43 % 0.11 % -2.36 % 0.24 % - YoY % -315.72% 320.83% -67.44% -490.91% 104.66% -1,083.33% - Horiz. % -1,429.17% 662.50% -300.00% -179.17% 45.83% -983.33% 100.00%
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 25.47 40.51 35.85 48.53 33.90 20.61 42.91 -8.32% YoY % -37.13% 13.00% -26.13% 43.16% 64.48% -51.97% - Horiz. % 59.36% 94.41% 83.55% 113.10% 79.00% 48.03% 100.00%
EPS -7.27 3.30 -1.44 -0.84 0.21 -4.49 0.45 - YoY % -320.30% 329.17% -71.43% -500.00% 104.68% -1,097.78% - Horiz. % -1,615.56% 733.33% -320.00% -186.67% 46.67% -997.78% 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 2.1200 2.0700 1.9900 1.9400 1.8900 1.9000 1.9100 1.75% YoY % 2.42% 4.02% 2.58% 2.65% -0.53% -0.52% - Horiz. % 110.99% 108.38% 104.19% 101.57% 98.95% 99.48% 100.00%
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 25.47 40.51 35.85 48.53 33.90 20.61 42.91 -8.32% YoY % -37.13% 13.00% -26.13% 43.16% 64.48% -51.97% - Horiz. % 59.36% 94.41% 83.55% 113.10% 79.00% 48.03% 100.00%
EPS -7.27 3.30 -1.44 -0.84 0.21 -4.49 0.45 - YoY % -320.30% 329.17% -71.43% -500.00% 104.68% -1,097.78% - Horiz. % -1,615.56% 733.33% -320.00% -186.67% 46.67% -997.78% 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 2.1200 2.0700 1.9900 1.9400 1.8900 1.9000 1.9100 1.75% YoY % 2.42% 4.02% 2.58% 2.65% -0.53% -0.52% - Horiz. % 110.99% 108.38% 104.19% 101.57% 98.95% 99.48% 100.00%
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 0.4200 0.5700 0.5200 0.8550 0.6200 0.6200 0.6000 -
P/RPS 1.65 1.41 1.45 1.76 1.83 3.01 1.40 2.77% YoY % 17.02% -2.76% -17.61% -3.83% -39.20% 115.00% - Horiz. % 117.86% 100.71% 103.57% 125.71% 130.71% 215.00% 100.00%
P/EPS -5.77 17.29 -36.11 -102.09 302.44 -13.81 133.33 - YoY % -133.37% 147.88% 64.63% -133.76% 2,290.01% -110.36% - Horiz. % -4.33% 12.97% -27.08% -76.57% 226.84% -10.36% 100.00%
EY -17.32 5.79 -2.77 -0.98 0.33 -7.24 0.75 - YoY % -399.14% 309.03% -182.65% -396.97% 104.56% -1,065.33% - Horiz. % -2,309.33% 772.00% -369.33% -130.67% 44.00% -965.33% 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 0.20 0.28 0.26 0.44 0.33 0.33 0.31 -7.04% YoY % -28.57% 7.69% -40.91% 33.33% 0.00% 6.45% - Horiz. % 64.52% 90.32% 83.87% 141.94% 106.45% 106.45% 100.00%
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 0.4500 0.5250 0.5550 0.7600 0.6100 0.5800 0.6500 -
P/RPS 1.77 1.30 1.55 1.57 1.80 2.81 1.51 2.68% YoY % 36.15% -16.13% -1.27% -12.78% -35.94% 86.09% - Horiz. % 117.22% 86.09% 102.65% 103.97% 119.21% 186.09% 100.00%
P/EPS -6.19 15.92 -38.54 -90.75 297.56 -12.92 144.44 - YoY % -138.88% 141.31% 57.53% -130.50% 2,403.10% -108.94% - Horiz. % -4.29% 11.02% -26.68% -62.83% 206.01% -8.94% 100.00%
EY -16.17 6.28 -2.59 -1.10 0.34 -7.74 0.69 - YoY % -357.48% 342.47% -135.45% -423.53% 104.39% -1,221.74% - Horiz. % -2,343.48% 910.15% -375.36% -159.42% 49.28% -1,121.74% 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 0.21 0.25 0.28 0.39 0.32 0.31 0.34 -7.71% YoY % -16.00% -10.71% -28.21% 21.87% 3.23% -8.82% - Horiz. % 61.76% 73.53% 82.35% 114.71% 94.12% 91.18% 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 Q4FY2020.pdf 
