[SKBSHUT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -153.88%
YoY- -191.96%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 52,392 35,180 22,741 10,189 62,061 47,787 33,754 34.09%
PBT -2,519 707 17 -668 1,729 1,890 1,699 -
Tax 286 -338 -182 -75 -350 -201 -52 -
NP -2,233 369 -165 -743 1,379 1,689 1,647 -
-
NP to SH -2,233 369 -165 -743 1,379 1,689 1,647 -
-
Tax Rate - 47.81% 1,070.59% - 20.24% 10.63% 3.06% -
Total Cost 54,625 34,811 22,906 10,932 60,682 46,098 32,107 42.56%
-
Net Worth 76,799 77,600 77,199 76,799 76,799 77,600 77,600 -0.68%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 76,799 77,600 77,199 76,799 76,799 77,600 77,600 -0.68%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -4.26% 1.05% -0.73% -7.29% 2.22% 3.53% 4.88% -
ROE -2.91% 0.48% -0.21% -0.97% 1.80% 2.18% 2.12% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 130.98 87.95 56.85 25.47 155.15 119.47 84.39 34.08%
EPS -5.58 0.92 -0.41 -1.86 3.45 4.22 4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.94 1.93 1.92 1.92 1.94 1.94 -0.68%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.27 25.03 16.18 7.25 44.15 33.99 24.01 34.09%
EPS -1.59 0.26 -0.12 -0.53 0.98 1.20 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5463 0.552 0.5492 0.5463 0.5463 0.552 0.552 -0.69%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.50 0.42 0.39 0.45 0.53 0.50 0.48 -
P/RPS 0.38 0.48 0.69 1.77 0.34 0.42 0.57 -23.70%
P/EPS -8.96 45.53 -94.55 -24.23 15.37 11.84 11.66 -
EY -11.17 2.20 -1.06 -4.13 6.50 8.45 8.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.20 0.23 0.28 0.26 0.25 2.65%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 28/11/12 29/08/12 01/06/12 28/02/12 -
Price 0.42 0.44 0.45 0.45 0.47 0.47 0.48 -
P/RPS 0.32 0.50 0.79 1.77 0.30 0.39 0.57 -31.97%
P/EPS -7.52 47.70 -109.09 -24.23 13.63 11.13 11.66 -
EY -13.29 2.10 -0.92 -4.13 7.34 8.98 8.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.23 0.23 0.24 0.24 0.25 -8.17%

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