[SKBSHUT] QoQ Cumulative Quarter Result on 30-Sep-2003 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -96.86%
YoY- -63.12%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 31,784 24,891 16,727 7,661 32,734 24,350 17,571 48.51%
PBT -2,430 426 182 79 1,618 838 563 -
Tax 478 -61 -57 -27 39 -265 -174 -
NP -1,952 365 125 52 1,657 573 389 -
-
NP to SH -1,952 365 125 52 1,657 573 389 -
-
Tax Rate - 14.32% 31.32% 34.18% -2.41% 31.62% 30.91% -
Total Cost 33,736 24,526 16,602 7,609 31,077 23,777 17,182 56.86%
-
Net Worth 62,871 65,399 65,499 64,800 64,789 63,912 63,892 -1.06%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 62,871 65,399 65,499 64,800 64,789 63,912 63,892 -1.06%
NOSH 39,979 40,109 40,322 40,000 39,976 40,000 40,103 -0.20%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -6.14% 1.47% 0.75% 0.68% 5.06% 2.35% 2.21% -
ROE -3.10% 0.56% 0.19% 0.08% 2.56% 0.90% 0.61% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 79.50 62.06 41.48 19.15 81.88 60.88 43.81 48.82%
EPS -4.88 0.91 0.31 0.13 4.14 1.43 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5726 1.6305 1.6244 1.62 1.6207 1.5978 1.5932 -0.86%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.61 17.71 11.90 5.45 23.29 17.32 12.50 48.50%
EPS -1.39 0.26 0.09 0.04 1.18 0.41 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4472 0.4652 0.4659 0.461 0.4609 0.4546 0.4545 -1.07%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.83 1.10 1.31 1.29 1.12 1.20 1.30 -
P/RPS 1.04 1.77 3.16 6.74 1.37 1.97 2.97 -50.35%
P/EPS -17.00 120.88 422.58 992.31 27.02 83.77 134.02 -
EY -5.88 0.83 0.24 0.10 3.70 1.19 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.67 0.81 0.80 0.69 0.75 0.82 -25.26%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 24/02/04 20/11/03 26/08/03 23/05/03 25/02/03 -
Price 1.00 0.95 1.20 1.34 1.27 1.08 1.25 -
P/RPS 1.26 1.53 2.89 7.00 1.55 1.77 2.85 -41.99%
P/EPS -20.48 104.40 387.10 1,030.77 30.64 75.39 128.87 -
EY -4.88 0.96 0.26 0.10 3.26 1.33 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.74 0.83 0.78 0.68 0.78 -12.36%

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