[SKW] YoY Annualized Quarter Result on 31-May-2004 [#2]

Stock
[SKW] SYARIKAT KAYU WANGI BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-May-2004 [#2]
Profit Trend
QoQ- 35.7%
YoY- 30.94%
Quarter Report
Latest QR
Upcoming QR
SKW's Result
SKW's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 20,722 19,002 25,020 26,918 25,774 33,028 41,764 -11.01%
PBT -5,178 148 -2,640 -3,192 -4,552 -7,330 -5,432 -0.79%
Tax 0 0 142 108 106 7,330 5,432 -
NP -5,178 148 -2,498 -3,084 -4,446 0 0 -
-
NP to SH -5,178 148 -2,498 -3,084 -4,466 -7,016 -5,488 -0.96%
-
Tax Rate - 0.00% - - - - - -
Total Cost 25,900 18,854 27,518 30,002 30,220 33,028 41,764 -7.65%
-
Net Worth 2,129 7,430 5,549 7,757 8,974 18,369 23,571 -33.00%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 2,129 7,430 5,549 7,757 8,974 18,369 23,571 -33.00%
NOSH 42,582 43,529 16,284 16,282 16,346 16,255 16,255 17.40%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin -24.99% 0.78% -9.98% -11.46% -17.25% 0.00% 0.00% -
ROE -243.20% 1.99% -45.01% -39.76% -49.76% -38.19% -23.28% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 48.66 43.65 153.65 165.31 157.67 203.18 256.92 -24.20%
EPS -12.16 0.34 -15.34 -18.94 -27.32 -43.16 -33.76 -15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.1707 0.3408 0.4764 0.549 1.13 1.45 -42.93%
Adjusted Per Share Value based on latest NOSH - 16,255
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 48.82 44.77 58.94 63.41 60.72 77.81 98.39 -11.01%
EPS -12.20 0.35 -5.88 -7.27 -10.52 -16.53 -12.93 -0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.1751 0.1307 0.1827 0.2114 0.4327 0.5553 -32.99%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 - - -
Price 0.18 0.19 0.67 1.05 1.28 0.00 0.00 -
P/RPS 0.37 0.44 0.44 0.64 0.81 0.00 0.00 -
P/EPS -1.48 55.88 -4.37 -5.54 -4.69 0.00 0.00 -
EY -67.56 1.79 -22.90 -18.04 -21.34 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 1.11 1.97 2.20 2.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 30/07/07 31/07/06 28/07/05 30/07/04 24/07/03 22/07/02 20/07/01 -
Price 0.18 0.23 0.60 1.01 1.37 0.00 0.00 -
P/RPS 0.37 0.53 0.39 0.61 0.87 0.00 0.00 -
P/EPS -1.48 67.65 -3.91 -5.33 -5.01 0.00 0.00 -
EY -67.56 1.48 -25.57 -18.75 -19.94 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 1.35 1.76 2.12 2.50 0.00 0.00 -

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