[SKBSHUT] YoY Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -3375.61%
YoY- -1174.4%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 33,410 24,273 21,089 18,249 16,727 17,571 14,473 14.95%
PBT 4,510 2,342 249 -1,291 182 563 1,648 18.25%
Tax -454 -350 -229 -52 -57 -174 -439 0.56%
NP 4,056 1,992 20 -1,343 125 389 1,209 22.34%
-
NP to SH 4,056 1,992 20 -1,343 125 389 1,209 22.34%
-
Tax Rate 10.07% 14.94% 91.97% - 31.32% 30.91% 26.64% -
Total Cost 29,354 22,281 21,069 19,592 16,602 17,182 13,264 14.14%
-
Net Worth 69,199 66,799 58,799 61,554 65,499 63,892 65,654 0.87%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 69,199 66,799 58,799 61,554 65,499 63,892 65,654 0.87%
NOSH 39,999 39,999 39,999 39,970 40,322 40,103 40,033 -0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.14% 8.21% 0.09% -7.36% 0.75% 2.21% 8.35% -
ROE 5.86% 2.98% 0.03% -2.18% 0.19% 0.61% 1.84% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 83.53 60.68 52.72 45.66 41.48 43.81 36.15 14.97%
EPS 10.14 4.98 0.05 -3.36 0.31 0.97 3.02 22.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.67 1.47 1.54 1.6244 1.5932 1.64 0.89%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 23.77 17.27 15.00 12.98 11.90 12.50 10.30 14.94%
EPS 2.89 1.42 0.01 -0.96 0.09 0.28 0.86 22.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4923 0.4752 0.4183 0.4379 0.4659 0.4545 0.467 0.88%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.72 0.46 0.43 0.93 1.31 1.30 1.66 -
P/RPS 0.86 0.76 0.82 2.04 3.16 2.97 4.59 -24.34%
P/EPS 7.10 9.24 860.00 -27.68 422.58 134.02 54.97 -28.89%
EY 14.08 10.83 0.12 -3.61 0.24 0.75 1.82 40.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.28 0.29 0.60 0.81 0.82 1.01 -13.59%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 28/02/05 24/02/04 25/02/03 28/02/02 -
Price 0.85 0.60 0.49 0.90 1.20 1.25 1.46 -
P/RPS 1.02 0.99 0.93 1.97 2.89 2.85 4.04 -20.49%
P/EPS 8.38 12.05 980.00 -26.79 387.10 128.87 48.34 -25.31%
EY 11.93 8.30 0.10 -3.73 0.26 0.78 2.07 33.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.36 0.33 0.58 0.74 0.78 0.89 -9.46%

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