[SKBSHUT] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -83.47%
YoY- 101.49%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 34,070 33,410 24,273 21,089 18,249 16,727 17,571 11.65%
PBT 2,927 4,510 2,342 249 -1,291 182 563 31.58%
Tax -373 -454 -350 -229 -52 -57 -174 13.53%
NP 2,554 4,056 1,992 20 -1,343 125 389 36.80%
-
NP to SH 2,554 4,056 1,992 20 -1,343 125 389 36.80%
-
Tax Rate 12.74% 10.07% 14.94% 91.97% - 31.32% 30.91% -
Total Cost 31,516 29,354 22,281 21,069 19,592 16,602 17,182 10.62%
-
Net Worth 69,945 69,199 66,799 58,799 61,554 65,499 63,892 1.51%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 69,945 69,199 66,799 58,799 61,554 65,499 63,892 1.51%
NOSH 39,968 39,999 39,999 39,999 39,970 40,322 40,103 -0.05%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.50% 12.14% 8.21% 0.09% -7.36% 0.75% 2.21% -
ROE 3.65% 5.86% 2.98% 0.03% -2.18% 0.19% 0.61% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 85.24 83.53 60.68 52.72 45.66 41.48 43.81 11.72%
EPS 6.39 10.14 4.98 0.05 -3.36 0.31 0.97 36.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.67 1.47 1.54 1.6244 1.5932 1.57%
Adjusted Per Share Value based on latest NOSH - 39,615
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 24.24 23.77 17.27 15.00 12.98 11.90 12.50 11.65%
EPS 1.82 2.89 1.42 0.01 -0.96 0.09 0.28 36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4976 0.4923 0.4752 0.4183 0.4379 0.4659 0.4545 1.52%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.20 0.72 0.46 0.43 0.93 1.31 1.30 -
P/RPS 0.23 0.86 0.76 0.82 2.04 3.16 2.97 -34.68%
P/EPS 3.13 7.10 9.24 860.00 -27.68 422.58 134.02 -46.50%
EY 31.95 14.08 10.83 0.12 -3.61 0.24 0.75 86.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.42 0.28 0.29 0.60 0.81 0.82 -28.43%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 27/02/06 28/02/05 24/02/04 25/02/03 -
Price 0.48 0.85 0.60 0.49 0.90 1.20 1.25 -
P/RPS 0.56 1.02 0.99 0.93 1.97 2.89 2.85 -23.73%
P/EPS 7.51 8.38 12.05 980.00 -26.79 387.10 128.87 -37.70%
EY 13.31 11.93 8.30 0.10 -3.73 0.26 0.78 60.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.49 0.36 0.33 0.58 0.74 0.78 -16.19%

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