[SKBSHUT] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 192.0%
YoY- -36.3%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 18,249 9,694 31,784 24,891 16,727 7,661 32,734 -32.14%
PBT -1,291 67 -2,430 426 182 79 1,618 -
Tax -52 -26 478 -61 -57 -27 39 -
NP -1,343 41 -1,952 365 125 52 1,657 -
-
NP to SH -1,343 41 -1,952 365 125 52 1,657 -
-
Tax Rate - 38.81% - 14.32% 31.32% 34.18% -2.41% -
Total Cost 19,592 9,653 33,736 24,526 16,602 7,609 31,077 -26.37%
-
Net Worth 61,554 64,370 62,871 65,399 65,499 64,800 64,789 -3.34%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 61,554 64,370 62,871 65,399 65,499 64,800 64,789 -3.34%
NOSH 39,970 40,999 39,979 40,109 40,322 40,000 39,976 -0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -7.36% 0.42% -6.14% 1.47% 0.75% 0.68% 5.06% -
ROE -2.18% 0.06% -3.10% 0.56% 0.19% 0.08% 2.56% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 45.66 23.64 79.50 62.06 41.48 19.15 81.88 -32.13%
EPS -3.36 0.10 -4.88 0.91 0.31 0.13 4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.57 1.5726 1.6305 1.6244 1.62 1.6207 -3.33%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 12.98 6.90 22.61 17.71 11.90 5.45 23.29 -32.15%
EPS -0.96 0.03 -1.39 0.26 0.09 0.04 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4379 0.4579 0.4472 0.4652 0.4659 0.461 0.4609 -3.34%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.93 1.08 0.83 1.10 1.31 1.29 1.12 -
P/RPS 2.04 4.57 1.04 1.77 3.16 6.74 1.37 30.24%
P/EPS -27.68 1,080.00 -17.00 120.88 422.58 992.31 27.02 -
EY -3.61 0.09 -5.88 0.83 0.24 0.10 3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.69 0.53 0.67 0.81 0.80 0.69 -8.85%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 30/08/04 28/05/04 24/02/04 20/11/03 26/08/03 -
Price 0.90 0.89 1.00 0.95 1.20 1.34 1.27 -
P/RPS 1.97 3.76 1.26 1.53 2.89 7.00 1.55 17.24%
P/EPS -26.79 890.00 -20.48 104.40 387.10 1,030.77 30.64 -
EY -3.73 0.11 -4.88 0.96 0.26 0.10 3.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.64 0.58 0.74 0.83 0.78 -17.84%

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