[SKBSHUT] YoY TTM 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- -5.14%
YoY- 333.02%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 43,876 36,035 33,306 31,890 35,175 35,540 10,496 26.90%
PBT 3,141 -3,532 -3,903 1,445 814 7,498 3,619 -2.33%
Tax -736 850 484 -42 -490 -1,230 -927 -3.77%
NP 2,405 -2,682 -3,419 1,403 324 6,268 2,692 -1.86%
-
NP to SH 2,405 -2,682 -3,419 1,403 324 6,268 2,692 -1.86%
-
Tax Rate 23.43% - - 2.91% 60.20% 16.40% 25.61% -
Total Cost 41,471 38,717 36,725 30,487 34,851 29,272 7,804 32.08%
-
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 5.48% -7.44% -10.27% 4.40% 0.92% 17.64% 25.65% -
ROE 3.59% -4.61% -5.55% 2.13% 0.50% 9.55% 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 109.44 90.96 83.27 78.63 87.35 88.85 26.24 26.85%
EPS 6.00 -6.77 -8.55 3.46 0.80 15.67 6.73 -1.89%
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 31.21 25.63 23.69 22.69 25.02 25.28 7.47 26.89%
EPS 1.71 -1.91 -2.43 1.00 0.23 4.46 1.91 -1.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4763 0.4143 0.4382 0.4686 0.4564 0.4667 0.4211 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 0.42 0.47 1.12 1.67 1.49 1.87 0.00 -
P/EPS 7.67 -6.35 -10.88 37.87 161.58 10.59 0.00 -
EY 13.04 -15.74 -9.19 2.64 0.62 9.44 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 - -
Price 0.60 0.49 0.90 1.20 1.25 1.46 0.00 -
P/RPS 0.55 0.54 1.08 1.53 1.43 1.64 0.00 -
P/EPS 10.00 -7.24 -10.53 34.69 155.36 9.32 0.00 -
EY 10.00 -13.82 -9.50 2.88 0.64 10.73 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