[SKBSHUT] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 112.01%
YoY- 195.12%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Revenue 80,792 70,224 39,536 39,584 38,776 32,640 30,644 21.37%
PBT 7,124 11,756 5,240 876 268 1,376 316 86.34%
Tax -324 -296 -720 -392 -104 -416 -108 24.54%
NP 6,800 11,460 4,520 484 164 960 208 100.70%
-
NP to SH 6,800 11,460 4,520 484 164 960 208 100.70%
-
Tax Rate 4.55% 2.52% 13.74% 44.75% 38.81% 30.23% 34.18% -
Total Cost 73,992 58,764 35,016 39,100 38,612 31,680 30,436 19.41%
-
Net Worth 70,000 68,824 65,999 59,483 64,370 63,579 64,800 1.55%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Net Worth 70,000 68,824 65,999 59,483 64,370 63,579 64,800 1.55%
NOSH 40,000 40,013 40,000 40,333 40,999 39,999 40,000 0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
NP Margin 8.42% 16.32% 11.43% 1.22% 0.42% 2.94% 0.68% -
ROE 9.71% 16.65% 6.85% 0.81% 0.25% 1.51% 0.32% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 201.98 175.50 98.84 98.14 94.58 81.60 76.61 21.37%
EPS 17.00 28.64 11.32 1.20 0.40 2.40 0.52 100.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.72 1.65 1.4748 1.57 1.5895 1.62 1.55%
Adjusted Per Share Value based on latest NOSH - 40,333
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
RPS 57.47 49.95 28.12 28.16 27.58 23.22 21.80 21.36%
EPS 4.84 8.15 3.22 0.34 0.12 0.68 0.15 100.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.4896 0.4695 0.4231 0.4579 0.4523 0.461 1.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 -
Price 0.38 0.64 0.45 0.47 1.08 1.11 1.29 -
P/RPS 0.19 0.36 0.46 0.48 1.14 1.36 1.68 -35.30%
P/EPS 2.24 2.23 3.98 39.17 270.00 46.25 248.08 -60.95%
EY 44.74 44.75 25.11 2.55 0.37 2.16 0.40 156.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.37 0.27 0.32 0.69 0.70 0.80 -22.73%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 CAGR
Date 25/11/08 26/11/07 05/12/06 29/11/05 26/11/04 28/11/02 20/11/03 -
Price 0.27 0.69 0.50 0.49 0.89 1.38 1.34 -
P/RPS 0.13 0.39 0.51 0.50 0.94 1.69 1.75 -40.51%
P/EPS 1.59 2.41 4.42 40.83 222.50 57.50 257.69 -63.81%
EY 62.96 41.51 22.60 2.45 0.45 1.74 0.39 176.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.40 0.30 0.33 0.57 0.87 0.83 -28.94%

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