[SKBSHUT] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 189.18%
YoY- 44.97%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 24,891 16,727 7,661 32,734 24,350 17,571 8,160 110.18%
PBT 426 182 79 1,618 838 563 344 15.30%
Tax -61 -57 -27 39 -265 -174 -104 -29.90%
NP 365 125 52 1,657 573 389 240 32.21%
-
NP to SH 365 125 52 1,657 573 389 240 32.21%
-
Tax Rate 14.32% 31.32% 34.18% -2.41% 31.62% 30.91% 30.23% -
Total Cost 24,526 16,602 7,609 31,077 23,777 17,182 7,920 112.30%
-
Net Worth 65,399 65,499 64,800 64,789 63,912 63,892 63,579 1.89%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 65,399 65,499 64,800 64,789 63,912 63,892 63,579 1.89%
NOSH 40,109 40,322 40,000 39,976 40,000 40,103 39,999 0.18%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.47% 0.75% 0.68% 5.06% 2.35% 2.21% 2.94% -
ROE 0.56% 0.19% 0.08% 2.56% 0.90% 0.61% 0.38% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 62.06 41.48 19.15 81.88 60.88 43.81 20.40 109.81%
EPS 0.91 0.31 0.13 4.14 1.43 0.97 0.60 31.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6305 1.6244 1.62 1.6207 1.5978 1.5932 1.5895 1.71%
Adjusted Per Share Value based on latest NOSH - 39,963
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.71 11.90 5.45 23.29 17.32 12.50 5.80 110.32%
EPS 0.26 0.09 0.04 1.18 0.41 0.28 0.17 32.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4652 0.4659 0.461 0.4609 0.4546 0.4545 0.4523 1.89%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.10 1.31 1.29 1.12 1.20 1.30 1.11 -
P/RPS 1.77 3.16 6.74 1.37 1.97 2.97 5.44 -52.66%
P/EPS 120.88 422.58 992.31 27.02 83.77 134.02 185.00 -24.68%
EY 0.83 0.24 0.10 3.70 1.19 0.75 0.54 33.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 0.80 0.69 0.75 0.82 0.70 -2.87%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 24/02/04 20/11/03 26/08/03 23/05/03 25/02/03 28/11/02 -
Price 0.95 1.20 1.34 1.27 1.08 1.25 1.38 -
P/RPS 1.53 2.89 7.00 1.55 1.77 2.85 6.76 -62.82%
P/EPS 104.40 387.10 1,030.77 30.64 75.39 128.87 230.00 -40.90%
EY 0.96 0.26 0.10 3.26 1.33 0.78 0.43 70.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.83 0.78 0.68 0.78 0.87 -23.66%

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