[SKBSHUT] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 103.0%
YoY- 195.12%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 40,693 30,542 21,089 9,896 33,217 24,980 18,249 70.93%
PBT 972 636 249 219 -5,066 -3,815 -1,291 -
Tax -540 -262 -229 -98 1,035 -45 -52 378.02%
NP 432 374 20 121 -4,031 -3,860 -1,343 -
-
NP to SH 432 374 20 121 -4,031 -3,860 -1,343 -
-
Tax Rate 55.56% 41.19% 91.97% 44.75% - - - -
Total Cost 40,261 30,168 21,069 9,775 37,248 28,840 19,592 61.84%
-
Net Worth 64,949 59,518 58,799 59,483 58,800 59,044 61,554 3.65%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 64,949 59,518 58,799 59,483 58,800 59,044 61,554 3.65%
NOSH 40,092 40,215 39,999 40,333 40,000 40,000 39,970 0.20%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.06% 1.22% 0.09% 1.22% -12.14% -15.45% -7.36% -
ROE 0.67% 0.63% 0.03% 0.20% -6.86% -6.54% -2.18% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 101.50 75.95 52.72 24.54 83.04 62.45 45.66 70.57%
EPS 1.08 0.93 0.05 0.30 -10.08 -9.65 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.48 1.47 1.4748 1.47 1.4761 1.54 3.44%
Adjusted Per Share Value based on latest NOSH - 40,333
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.95 21.73 15.00 7.04 23.63 17.77 12.98 70.95%
EPS 0.31 0.27 0.01 0.09 -2.87 -2.75 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.462 0.4234 0.4183 0.4231 0.4183 0.42 0.4379 3.64%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.44 0.45 0.43 0.47 0.74 0.89 0.93 -
P/RPS 0.43 0.59 0.82 1.92 0.89 1.43 2.04 -64.68%
P/EPS 40.84 48.39 860.00 156.67 -7.34 -9.22 -27.68 -
EY 2.45 2.07 0.12 0.64 -13.62 -10.84 -3.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.29 0.32 0.50 0.60 0.60 -41.36%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 27/02/06 29/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.42 0.58 0.49 0.49 0.72 1.05 0.90 -
P/RPS 0.41 0.76 0.93 2.00 0.87 1.68 1.97 -64.98%
P/EPS 38.98 62.37 980.00 163.33 -7.14 -10.88 -26.79 -
EY 2.57 1.60 0.10 0.61 -14.00 -9.19 -3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.39 0.33 0.33 0.49 0.71 0.58 -41.51%

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