[SKBSHUT] YoY 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- 228.77%
YoY- 31.15%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
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 12,605 9,453 6,731 8,164 6,779 6,377 8,319 7.16%
PBT 241 388 -2,524 244 274 108 2,404 -31.83%
Tax -135 -33 6 -4 -91 -12 -678 -23.57%
NP 106 355 -2,518 240 183 96 1,726 -37.17%
-
NP to SH 106 355 -2,518 240 183 96 1,726 -37.17%
-
Tax Rate 56.02% 8.51% - 1.64% 33.21% 11.11% 28.20% -
Total Cost 12,499 9,098 9,249 7,924 6,596 6,281 6,593 11.24%
-
Net Worth 68,492 59,033 59,090 65,219 63,564 63,600 61,528 1.80%
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 68,492 59,033 59,090 65,219 63,564 63,600 61,528 1.80%
NOSH 40,769 39,887 40,031 39,999 39,782 40,000 39,953 0.33%
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 0.84% 3.76% -37.41% 2.94% 2.70% 1.51% 20.75% -
ROE 0.15% 0.60% -4.26% 0.37% 0.29% 0.15% 2.81% -
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 30.92 23.70 16.81 20.41 17.04 15.94 20.82 6.81%
EPS 0.26 0.89 -6.29 0.60 0.46 0.24 4.32 -37.38%
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 8.97 6.72 4.79 5.81 4.82 4.54 5.92 7.16%
EPS 0.08 0.25 -1.79 0.17 0.13 0.07 1.23 -36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4872 0.4199 0.4204 0.464 0.4522 0.4524 0.4377 1.80%
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 1.81 1.90 5.29 5.39 7.04 9.41 5.43 -16.72%
P/EPS 215.38 50.56 -14.15 183.33 260.87 625.00 26.16 42.07%
EY 0.46 1.98 -7.07 0.55 0.38 0.16 3.82 -29.71%
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 1.71 2.45 6.24 4.65 6.34 8.97 5.43 -17.50%
P/EPS 203.85 65.17 -16.69 158.33 234.78 595.83 26.16 40.78%
EY 0.49 1.53 -5.99 0.63 0.43 0.17 3.82 -28.97%
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