[SKBSHUT] YoY Annualized Quarter 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- 94.67%
YoY- -36.3%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 49,170 40,722 33,306 33,188 32,466 27,800 35,417 5.61%
PBT 3,514 848 -5,086 568 1,117 2,341 10,536 -16.71%
Tax -646 -349 -60 -81 -353 -601 -2,824 -21.78%
NP 2,868 498 -5,146 486 764 1,740 7,712 -15.19%
-
NP to SH 2,868 498 -5,146 486 764 1,740 7,712 -15.19%
-
Tax Rate 18.38% 41.16% - 14.26% 31.60% 25.67% 26.80% -
Total Cost 46,302 40,224 38,453 32,701 31,702 26,060 27,705 8.93%
-
Net Worth 67,168 59,518 59,043 65,399 63,911 63,648 61,599 1.45%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 67,168 59,518 59,043 65,399 63,911 63,648 61,599 1.45%
NOSH 39,981 40,214 39,999 40,109 39,999 40,030 39,999 -0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.83% 1.22% -15.45% 1.47% 2.35% 6.26% 21.77% -
ROE 4.27% 0.84% -8.72% 0.74% 1.20% 2.73% 12.52% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 122.98 101.26 83.27 82.74 81.17 69.45 88.54 5.62%
EPS 7.17 1.24 -12.87 1.21 1.91 4.35 19.28 -15.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.48 1.4761 1.6305 1.5978 1.59 1.54 1.46%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 34.98 28.97 23.69 23.61 23.10 19.78 25.19 5.62%
EPS 2.04 0.35 -3.66 0.35 0.54 1.24 5.49 -15.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4778 0.4234 0.42 0.4652 0.4546 0.4528 0.4382 1.45%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.56 0.45 0.89 1.10 1.20 1.50 1.13 -
P/RPS 0.46 0.44 1.07 1.33 1.48 2.16 1.28 -15.67%
P/EPS 7.81 36.29 -6.92 90.66 62.83 34.51 5.86 4.90%
EY 12.81 2.76 -14.46 1.10 1.59 2.90 17.06 -4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.60 0.67 0.75 0.94 0.73 -12.38%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 31/05/06 31/05/05 28/05/04 23/05/03 30/05/02 23/05/01 -
Price 0.53 0.58 1.05 0.95 1.08 1.43 1.13 -
P/RPS 0.43 0.57 1.26 1.15 1.33 2.06 1.28 -16.61%
P/EPS 7.39 46.77 -8.16 78.30 56.54 32.90 5.86 3.94%
EY 13.53 2.14 -12.25 1.28 1.77 3.04 17.06 -3.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.71 0.58 0.68 0.90 0.73 -12.83%

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