[SKBSHUT] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 161.57%
YoY- 833.88%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 50,059 36,878 24,273 9,884 40,693 30,542 21,089 78.22%
PBT 1,346 2,636 2,342 1,310 972 636 249 208.96%
Tax -657 -485 -350 -180 -540 -262 -229 102.29%
NP 689 2,151 1,992 1,130 432 374 20 965.63%
-
NP to SH 689 2,151 1,992 1,130 432 374 20 965.63%
-
Tax Rate 48.81% 18.40% 14.94% 13.74% 55.56% 41.19% 91.97% -
Total Cost 49,370 34,727 22,281 8,754 40,261 30,168 21,069 76.69%
-
Net Worth 66,095 67,168 66,799 65,999 64,949 59,518 58,799 8.13%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,201 - - - - - - -
Div Payout % 174.42% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 66,095 67,168 66,799 65,999 64,949 59,518 58,799 8.13%
NOSH 40,058 39,981 39,999 40,000 40,092 40,215 39,999 0.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.38% 5.83% 8.21% 11.43% 1.06% 1.22% 0.09% -
ROE 1.04% 3.20% 2.98% 1.71% 0.67% 0.63% 0.03% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 124.97 92.24 60.68 24.71 101.50 75.95 52.72 78.06%
EPS 1.72 5.38 4.98 2.83 1.08 0.93 0.05 964.60%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.68 1.67 1.65 1.62 1.48 1.47 8.02%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.61 26.23 17.27 7.03 28.95 21.73 15.00 78.24%
EPS 0.49 1.53 1.42 0.80 0.31 0.27 0.01 1248.63%
DPS 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4702 0.4778 0.4752 0.4695 0.462 0.4234 0.4183 8.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.89 0.56 0.46 0.45 0.44 0.45 0.43 -
P/RPS 0.71 0.61 0.76 1.82 0.43 0.59 0.82 -9.17%
P/EPS 51.74 10.41 9.24 15.93 40.84 48.39 860.00 -84.72%
EY 1.93 9.61 10.83 6.28 2.45 2.07 0.12 540.41%
DY 3.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.33 0.28 0.27 0.27 0.30 0.29 51.52%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 30/05/07 27/02/07 05/12/06 30/08/06 31/05/06 27/02/06 -
Price 0.55 0.53 0.60 0.50 0.42 0.58 0.49 -
P/RPS 0.44 0.57 0.99 2.02 0.41 0.76 0.93 -39.36%
P/EPS 31.98 9.85 12.05 17.70 38.98 62.37 980.00 -89.85%
EY 3.13 10.15 8.30 5.65 2.57 1.60 0.10 899.46%
DY 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.36 0.30 0.26 0.39 0.33 0.00%

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