[SKBSHUT] QoQ TTM 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- 4.06%
YoY- 256.1%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 33,306 33,817 31,784 33,275 31,890 32,234 32,733 1.15%
PBT -3,903 -2,442 -2,430 1,415 1,445 1,562 1,827 -
Tax 484 480 479 45 -42 -83 -160 -
NP -3,419 -1,962 -1,951 1,460 1,403 1,479 1,667 -
-
NP to SH -3,419 -1,962 -1,951 1,460 1,403 1,479 1,667 -
-
Tax Rate - - - -3.18% 2.91% 5.31% 8.76% -
Total Cost 36,725 35,779 33,735 31,815 30,487 30,755 31,066 11.74%
-
Net Worth 61,599 64,370 62,899 65,219 65,878 64,800 64,780 -3.28%
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 61,599 64,370 62,899 65,219 65,878 64,800 64,780 -3.28%
NOSH 39,999 40,999 40,000 39,999 40,555 40,000 39,963 0.05%
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 -10.27% -5.80% -6.14% 4.39% 4.40% 4.59% 5.09% -
ROE -5.55% -3.05% -3.10% 2.24% 2.13% 2.28% 2.57% -
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 83.27 82.48 79.46 83.19 78.63 80.59 81.91 1.09%
EPS -8.55 -4.79 -4.88 3.65 3.46 3.70 4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.57 1.5725 1.6305 1.6244 1.62 1.621 -3.34%
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 23.69 24.06 22.61 23.67 22.69 22.93 23.29 1.13%
EPS -2.43 -1.40 -1.39 1.04 1.00 1.05 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4382 0.4579 0.4474 0.464 0.4686 0.461 0.4608 -3.28%
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 1.12 1.31 1.04 1.32 1.67 1.60 1.37 -12.51%
P/EPS -10.88 -22.57 -17.02 30.14 37.87 34.89 26.85 -
EY -9.19 -4.43 -5.88 3.32 2.64 2.87 3.72 -
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 1.08 1.08 1.26 1.14 1.53 1.66 1.55 -21.31%
P/EPS -10.53 -18.60 -20.50 26.03 34.69 36.24 30.45 -
EY -9.50 -5.38 -4.88 3.84 2.88 2.76 3.28 -
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