[SKBSHUT] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
01-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 2.55%
YoY- 117.37%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 22,741 10,189 62,061 47,787 33,754 18,097 51,740 -42.04%
PBT 17 -668 1,729 1,890 1,699 881 1,844 -95.54%
Tax -182 -75 -350 -201 -52 -73 -834 -63.58%
NP -165 -743 1,379 1,689 1,647 808 1,010 -
-
NP to SH -165 -743 1,379 1,689 1,647 808 1,010 -
-
Tax Rate 1,070.59% - 20.24% 10.63% 3.06% 8.29% 45.23% -
Total Cost 22,906 10,932 60,682 46,098 32,107 17,289 50,730 -41.00%
-
Net Worth 77,199 76,799 76,799 77,600 77,600 76,799 70,260 6.44%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 77,199 76,799 76,799 77,600 77,600 76,799 70,260 6.44%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 39,920 0.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.73% -7.29% 2.22% 3.53% 4.88% 4.46% 1.95% -
ROE -0.21% -0.97% 1.80% 2.18% 2.12% 1.05% 1.44% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.85 25.47 155.15 119.47 84.39 45.24 129.61 -42.12%
EPS -0.41 -1.86 3.45 4.22 4.12 2.02 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.92 1.92 1.94 1.94 1.92 1.76 6.31%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.18 7.25 44.15 33.99 24.01 12.87 36.81 -42.04%
EPS -0.12 -0.53 0.98 1.20 1.17 0.57 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5492 0.5463 0.5463 0.552 0.552 0.5463 0.4998 6.45%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.39 0.45 0.53 0.50 0.48 0.42 0.37 -
P/RPS 0.69 1.77 0.34 0.42 0.57 0.93 0.29 77.75%
P/EPS -94.55 -24.23 15.37 11.84 11.66 20.79 14.62 -
EY -1.06 -4.13 6.50 8.45 8.58 4.81 6.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.28 0.26 0.25 0.22 0.21 -3.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 29/08/12 01/06/12 28/02/12 29/11/11 26/08/11 -
Price 0.45 0.45 0.47 0.47 0.48 0.45 0.50 -
P/RPS 0.79 1.77 0.30 0.39 0.57 0.99 0.39 59.75%
P/EPS -109.09 -24.23 13.63 11.13 11.66 22.28 19.76 -
EY -0.92 -4.13 7.34 8.98 8.58 4.49 5.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.24 0.24 0.25 0.23 0.28 -12.23%

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