[SKBSHUT] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -0.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 33,217 31,873 33,306 33,817 31,784 33,275 31,890 2.75%
PBT -5,066 -6,671 -3,903 -2,442 -2,430 1,415 1,445 -
Tax 1,041 494 484 480 479 45 -42 -
NP -4,025 -6,177 -3,419 -1,962 -1,951 1,460 1,403 -
-
NP to SH -4,025 -6,177 -3,419 -1,962 -1,951 1,460 1,403 -
-
Tax Rate - - - - - -3.18% 2.91% -
Total Cost 37,242 38,050 36,725 35,779 33,735 31,815 30,487 14.28%
-
Net Worth 58,232 59,090 61,599 64,370 62,899 65,219 65,878 -7.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 58,232 59,090 61,599 64,370 62,899 65,219 65,878 -7.90%
NOSH 39,565 40,031 39,999 40,999 40,000 39,999 40,555 -1.63%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -12.12% -19.38% -10.27% -5.80% -6.14% 4.39% 4.40% -
ROE -6.91% -10.45% -5.55% -3.05% -3.10% 2.24% 2.13% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 83.96 79.62 83.27 82.48 79.46 83.19 78.63 4.47%
EPS -10.17 -15.43 -8.55 -4.79 -4.88 3.65 3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4718 1.4761 1.54 1.57 1.5725 1.6305 1.6244 -6.37%
Adjusted Per Share Value based on latest NOSH - 40,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.63 22.67 23.69 24.06 22.61 23.67 22.69 2.74%
EPS -2.86 -4.39 -2.43 -1.40 -1.39 1.04 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4142 0.4204 0.4382 0.4579 0.4474 0.464 0.4686 -7.90%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.74 0.89 0.93 1.08 0.83 1.10 1.31 -
P/RPS 0.88 1.12 1.12 1.31 1.04 1.32 1.67 -34.78%
P/EPS -7.27 -5.77 -10.88 -22.57 -17.02 30.14 37.87 -
EY -13.75 -17.34 -9.19 -4.43 -5.88 3.32 2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.60 0.69 0.53 0.67 0.81 -27.52%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 26/11/04 30/08/04 28/05/04 24/02/04 -
Price 0.72 1.05 0.90 0.89 1.00 0.95 1.20 -
P/RPS 0.86 1.32 1.08 1.08 1.26 1.14 1.53 -31.91%
P/EPS -7.08 -6.80 -10.53 -18.60 -20.50 26.03 34.69 -
EY -14.13 -14.70 -9.50 -5.38 -4.88 3.84 2.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 0.58 0.57 0.64 0.58 0.74 -24.04%

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