[SKBSHUT] YoY Quarter Result on 31-Dec-2003 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 40.38%
YoY- -51.01%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 14,388 11,192 8,555 9,066 9,410 7,207 10,496 5.39%
PBT 1,032 28 -1,358 103 220 1,431 3,619 -18.86%
Tax -170 -131 -26 -30 -71 -363 -927 -24.61%
NP 862 -103 -1,384 73 149 1,068 2,692 -17.28%
-
NP to SH 862 -103 -1,384 73 149 1,068 2,692 -17.28%
-
Tax Rate 16.47% 467.86% - 29.13% 32.27% 25.37% 25.61% -
Total Cost 13,526 11,295 9,939 8,993 9,261 6,139 7,804 9.59%
-
Net Worth 66,955 58,234 61,599 65,878 64,158 65,599 59,199 2.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 66,955 58,234 61,599 65,878 64,158 65,599 59,199 2.07%
NOSH 40,093 39,615 39,999 40,555 40,270 39,999 39,999 0.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.99% -0.92% -16.18% 0.81% 1.58% 14.82% 25.65% -
ROE 1.29% -0.18% -2.25% 0.11% 0.23% 1.63% 4.55% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 35.89 28.25 21.39 22.35 23.37 18.02 26.24 5.35%
EPS 2.15 -0.26 -3.46 0.18 0.37 2.67 6.73 -17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.47 1.54 1.6244 1.5932 1.64 1.48 2.03%
Adjusted Per Share Value based on latest NOSH - 40,555
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 10.48 8.15 6.23 6.60 6.85 5.25 7.64 5.40%
EPS 0.63 -0.07 -1.01 0.05 0.11 0.78 1.96 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4875 0.424 0.4485 0.4796 0.4671 0.4776 0.431 2.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.46 0.43 0.93 1.31 1.30 1.66 0.00 -
P/RPS 1.28 1.52 4.35 5.86 5.56 9.21 0.00 -
P/EPS 21.40 -165.38 -26.88 727.78 351.35 62.17 0.00 -
EY 4.67 -0.60 -3.72 0.14 0.28 1.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.60 0.81 0.82 1.01 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 28/02/05 24/02/04 25/02/03 28/02/02 22/03/01 -
Price 0.60 0.49 0.90 1.20 1.25 1.46 0.00 -
P/RPS 1.67 1.73 4.21 5.37 5.35 8.10 0.00 -
P/EPS 27.91 -188.46 -26.01 666.67 337.84 54.68 0.00 -
EY 3.58 -0.53 -3.84 0.15 0.30 1.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.58 0.74 0.78 0.89 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