[SKBSHUT] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 108.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 33,217 33,306 36,498 38,776 31,784 33,188 33,454 -0.47%
PBT -5,066 -5,086 -2,582 268 -2,430 568 364 -
Tax 1,035 -60 -104 -104 478 -81 -114 -
NP -4,031 -5,146 -2,686 164 -1,952 486 250 -
-
NP to SH -4,031 -5,146 -2,686 164 -1,952 486 250 -
-
Tax Rate - - - 38.81% - 14.26% 31.32% -
Total Cost 37,248 38,453 39,184 38,612 33,736 32,701 33,204 7.97%
-
Net Worth 58,800 59,043 61,554 64,370 62,871 65,399 65,499 -6.94%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 58,800 59,043 61,554 64,370 62,871 65,399 65,499 -6.94%
NOSH 40,000 39,999 39,970 40,999 39,979 40,109 40,322 -0.53%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -12.14% -15.45% -7.36% 0.42% -6.14% 1.47% 0.75% -
ROE -6.86% -8.72% -4.36% 0.25% -3.10% 0.74% 0.38% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 83.04 83.27 91.31 94.58 79.50 82.74 82.97 0.05%
EPS -10.08 -12.87 -6.72 0.40 -4.88 1.21 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.4761 1.54 1.57 1.5726 1.6305 1.6244 -6.44%
Adjusted Per Share Value based on latest NOSH - 40,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.80 23.86 26.15 27.78 22.77 23.78 23.97 -0.47%
EPS -2.89 -3.69 -1.92 0.12 -1.40 0.35 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4213 0.423 0.441 0.4612 0.4504 0.4686 0.4693 -6.94%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.74 0.89 0.93 1.08 0.83 1.10 1.31 -
P/RPS 0.89 1.07 1.02 1.14 1.04 1.33 1.58 -31.81%
P/EPS -7.34 -6.92 -13.84 270.00 -17.00 90.66 211.29 -
EY -13.62 -14.46 -7.23 0.37 -5.88 1.10 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.60 0.69 0.53 0.67 0.81 -27.52%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 26/11/04 30/08/04 28/05/04 24/02/04 -
Price 0.72 1.05 0.90 0.89 1.00 0.95 1.20 -
P/RPS 0.87 1.26 0.99 0.94 1.26 1.15 1.45 -28.88%
P/EPS -7.14 -8.16 -13.39 222.50 -20.48 78.30 193.55 -
EY -14.00 -12.25 -7.47 0.45 -4.88 1.28 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 0.58 0.57 0.64 0.58 0.74 -24.04%

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