[SKBSHUT] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -16.01%
YoY- 70.21%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 32,734 32,466 35,142 32,640 32,082 27,800 28,946 8.56%
PBT 1,618 1,117 1,126 1,376 1,898 2,341 3,296 -37.85%
Tax 39 -353 -348 -416 -755 -601 -878 -
NP 1,657 764 778 960 1,143 1,740 2,418 -22.32%
-
NP to SH 1,657 764 778 960 1,143 1,740 2,418 -22.32%
-
Tax Rate -2.41% 31.60% 30.91% 30.23% 39.78% 25.67% 26.64% -
Total Cost 31,077 31,702 34,364 31,680 30,939 26,060 26,528 11.16%
-
Net Worth 64,789 63,911 63,892 63,579 63,544 63,648 65,654 -0.88%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 64,789 63,911 63,892 63,579 63,544 63,648 65,654 -0.88%
NOSH 39,976 39,999 40,103 39,999 39,965 40,030 40,033 -0.09%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.06% 2.35% 2.21% 2.94% 3.56% 6.26% 8.35% -
ROE 2.56% 1.20% 1.22% 1.51% 1.80% 2.73% 3.68% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 81.88 81.17 87.63 81.60 80.28 69.45 72.31 8.66%
EPS 4.14 1.91 1.94 2.40 2.86 4.35 6.04 -22.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6207 1.5978 1.5932 1.5895 1.59 1.59 1.64 -0.78%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 23.29 23.10 25.00 23.22 22.82 19.78 20.59 8.58%
EPS 1.18 0.54 0.55 0.68 0.81 1.24 1.72 -22.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4609 0.4546 0.4545 0.4523 0.452 0.4528 0.467 -0.87%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.12 1.20 1.30 1.11 1.35 1.50 1.66 -
P/RPS 1.37 1.48 1.48 1.36 1.68 2.16 2.30 -29.27%
P/EPS 27.02 62.83 67.01 46.25 47.20 34.51 27.48 -1.12%
EY 3.70 1.59 1.49 2.16 2.12 2.90 3.64 1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.82 0.70 0.85 0.94 1.01 -22.48%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 23/05/03 25/02/03 28/11/02 29/08/02 30/05/02 28/02/02 -
Price 1.27 1.08 1.25 1.38 1.35 1.43 1.46 -
P/RPS 1.55 1.33 1.43 1.69 1.68 2.06 2.02 -16.22%
P/EPS 30.64 56.54 64.43 57.50 47.20 32.90 24.17 17.18%
EY 3.26 1.77 1.55 1.74 2.12 3.04 4.14 -14.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.68 0.78 0.87 0.85 0.90 0.89 -8.44%

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