[SKBSHUT] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 116.88%
YoY- 44.97%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 33,188 33,454 30,644 32,734 32,466 35,142 32,640 1.11%
PBT 568 364 316 1,618 1,117 1,126 1,376 -44.53%
Tax -81 -114 -108 39 -353 -348 -416 -66.37%
NP 486 250 208 1,657 764 778 960 -36.45%
-
NP to SH 486 250 208 1,657 764 778 960 -36.45%
-
Tax Rate 14.26% 31.32% 34.18% -2.41% 31.60% 30.91% 30.23% -
Total Cost 32,701 33,204 30,436 31,077 31,702 34,364 31,680 2.13%
-
Net Worth 65,399 65,499 64,800 64,789 63,911 63,892 63,579 1.89%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 65,399 65,499 64,800 64,789 63,911 63,892 63,579 1.89%
NOSH 40,109 40,322 40,000 39,976 39,999 40,103 39,999 0.18%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.47% 0.75% 0.68% 5.06% 2.35% 2.21% 2.94% -
ROE 0.74% 0.38% 0.32% 2.56% 1.20% 1.22% 1.51% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 82.74 82.97 76.61 81.88 81.17 87.63 81.60 0.92%
EPS 1.21 0.62 0.52 4.14 1.91 1.94 2.40 -36.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6305 1.6244 1.62 1.6207 1.5978 1.5932 1.5895 1.71%
Adjusted Per Share Value based on latest NOSH - 39,963
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 23.78 23.97 21.96 23.45 23.26 25.18 23.39 1.10%
EPS 0.35 0.18 0.15 1.19 0.55 0.56 0.69 -36.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4686 0.4693 0.4643 0.4642 0.4579 0.4578 0.4555 1.90%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.10 1.31 1.29 1.12 1.20 1.30 1.11 -
P/RPS 1.33 1.58 1.68 1.37 1.48 1.48 1.36 -1.47%
P/EPS 90.66 211.29 248.08 27.02 62.83 67.01 46.25 56.56%
EY 1.10 0.47 0.40 3.70 1.59 1.49 2.16 -36.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 0.80 0.69 0.75 0.82 0.70 -2.87%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 24/02/04 20/11/03 26/08/03 23/05/03 25/02/03 28/11/02 -
Price 0.95 1.20 1.34 1.27 1.08 1.25 1.38 -
P/RPS 1.15 1.45 1.75 1.55 1.33 1.43 1.69 -22.61%
P/EPS 78.30 193.55 257.69 30.64 56.54 64.43 57.50 22.83%
EY 1.28 0.52 0.39 3.26 1.77 1.55 1.74 -18.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.83 0.78 0.68 0.78 0.87 -23.66%

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