[SKBSHUT] YoY Annualized Quarter 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- 108.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Revenue 70,224 39,536 39,584 38,776 32,640 30,644 29,064 15.83%
PBT 11,756 5,240 876 268 1,376 316 868 54.36%
Tax -296 -720 -392 -104 -416 -108 -304 -0.44%
NP 11,460 4,520 484 164 960 208 564 65.15%
-
NP to SH 11,460 4,520 484 164 960 208 564 65.15%
-
Tax Rate 2.52% 13.74% 44.75% 38.81% 30.23% 34.18% 35.02% -
Total Cost 58,764 35,016 39,100 38,612 31,680 30,436 28,500 12.81%
-
Net Worth 68,824 65,999 59,483 64,370 63,579 64,800 65,262 0.88%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Net Worth 68,824 65,999 59,483 64,370 63,579 64,800 65,262 0.88%
NOSH 40,013 40,000 40,333 40,999 39,999 40,000 40,285 -0.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
NP Margin 16.32% 11.43% 1.22% 0.42% 2.94% 0.68% 1.94% -
ROE 16.65% 6.85% 0.81% 0.25% 1.51% 0.32% 0.86% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 175.50 98.84 98.14 94.58 81.60 76.61 72.14 15.96%
EPS 28.64 11.32 1.20 0.40 2.40 0.52 1.40 65.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.65 1.4748 1.57 1.5895 1.62 1.62 1.00%
Adjusted Per Share Value based on latest NOSH - 40,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 49.95 28.12 28.16 27.58 23.22 21.80 20.68 15.82%
EPS 8.15 3.22 0.34 0.12 0.68 0.15 0.40 65.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4896 0.4695 0.4231 0.4579 0.4523 0.461 0.4643 0.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 27/09/01 -
Price 0.64 0.45 0.47 1.08 1.11 1.29 1.25 -
P/RPS 0.36 0.46 0.48 1.14 1.36 1.68 1.73 -23.01%
P/EPS 2.23 3.98 39.17 270.00 46.25 248.08 89.29 -45.91%
EY 44.75 25.11 2.55 0.37 2.16 0.40 1.12 84.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.27 0.32 0.69 0.70 0.80 0.77 -11.49%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 26/11/07 05/12/06 29/11/05 26/11/04 28/11/02 20/11/03 29/11/01 -
Price 0.69 0.50 0.49 0.89 1.38 1.34 1.70 -
P/RPS 0.39 0.51 0.50 0.94 1.69 1.75 2.36 -25.91%
P/EPS 2.41 4.42 40.83 222.50 57.50 257.69 121.43 -47.95%
EY 41.51 22.60 2.45 0.45 1.74 0.39 0.82 92.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.30 0.33 0.57 0.87 0.83 1.05 -14.85%

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