[SKBSHUT] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 20.19%
YoY- -67.87%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 38,776 31,784 33,188 33,454 30,644 32,734 32,466 12.53%
PBT 268 -2,430 568 364 316 1,618 1,117 -61.28%
Tax -104 478 -81 -114 -108 39 -353 -55.62%
NP 164 -1,952 486 250 208 1,657 764 -64.04%
-
NP to SH 164 -1,952 486 250 208 1,657 764 -64.04%
-
Tax Rate 38.81% - 14.26% 31.32% 34.18% -2.41% 31.60% -
Total Cost 38,612 33,736 32,701 33,204 30,436 31,077 31,702 14.00%
-
Net Worth 64,370 62,871 65,399 65,499 64,800 64,789 63,911 0.47%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 64,370 62,871 65,399 65,499 64,800 64,789 63,911 0.47%
NOSH 40,999 39,979 40,109 40,322 40,000 39,976 39,999 1.65%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.42% -6.14% 1.47% 0.75% 0.68% 5.06% 2.35% -
ROE 0.25% -3.10% 0.74% 0.38% 0.32% 2.56% 1.20% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 94.58 79.50 82.74 82.97 76.61 81.88 81.17 10.70%
EPS 0.40 -4.88 1.21 0.62 0.52 4.14 1.91 -64.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.5726 1.6305 1.6244 1.62 1.6207 1.5978 -1.16%
Adjusted Per Share Value based on latest NOSH - 40,555
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 27.58 22.61 23.61 23.80 21.80 23.29 23.10 12.50%
EPS 0.12 -1.39 0.35 0.18 0.15 1.18 0.54 -63.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4579 0.4472 0.4652 0.4659 0.461 0.4609 0.4546 0.48%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.08 0.83 1.10 1.31 1.29 1.12 1.20 -
P/RPS 1.14 1.04 1.33 1.58 1.68 1.37 1.48 -15.93%
P/EPS 270.00 -17.00 90.66 211.29 248.08 27.02 62.83 163.61%
EY 0.37 -5.88 1.10 0.47 0.40 3.70 1.59 -62.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.53 0.67 0.81 0.80 0.69 0.75 -5.39%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 30/08/04 28/05/04 24/02/04 20/11/03 26/08/03 23/05/03 -
Price 0.89 1.00 0.95 1.20 1.34 1.27 1.08 -
P/RPS 0.94 1.26 1.15 1.45 1.75 1.55 1.33 -20.60%
P/EPS 222.50 -20.48 78.30 193.55 257.69 30.64 56.54 148.63%
EY 0.45 -4.88 1.28 0.52 0.39 3.26 1.77 -59.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.58 0.74 0.83 0.78 0.68 -11.06%

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