[SKBSHUT] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -0.49%
YoY- 24.5%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 55,044 50,509 50,118 49,184 52,392 46,906 45,482 13.60%
PBT 459 76 -818 -1,972 -2,519 942 34 469.67%
Tax -686 -618 -372 -272 286 -450 -364 52.75%
NP -227 -542 -1,190 -2,244 -2,233 492 -330 -22.12%
-
NP to SH -227 -542 -1,190 -2,244 -2,233 492 -330 -22.12%
-
Tax Rate 149.46% 813.16% - - - 47.77% 1,070.59% -
Total Cost 55,271 51,051 51,308 51,428 54,625 46,414 45,812 13.36%
-
Net Worth 76,399 76,399 76,399 76,399 76,799 77,600 77,199 -0.69%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 76,399 76,399 76,399 76,399 76,799 77,600 77,199 -0.69%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.41% -1.07% -2.37% -4.56% -4.26% 1.05% -0.73% -
ROE -0.30% -0.71% -1.56% -2.94% -2.91% 0.63% -0.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 137.61 126.27 125.30 122.96 130.98 117.27 113.71 13.60%
EPS -0.57 -1.36 -2.98 -5.60 -5.58 1.23 -0.82 -21.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.91 1.91 1.91 1.92 1.94 1.93 -0.69%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 39.33 36.09 35.81 35.14 37.43 33.52 32.50 13.60%
EPS -0.16 -0.39 -0.85 -1.60 -1.60 0.35 -0.24 -23.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5459 0.5459 0.5459 0.5459 0.5487 0.5545 0.5516 -0.69%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.60 0.43 0.455 0.50 0.50 0.42 0.39 -
P/RPS 0.44 0.34 0.36 0.41 0.38 0.36 0.34 18.81%
P/EPS -105.73 -31.70 -15.29 -8.91 -8.96 34.15 -47.27 71.28%
EY -0.95 -3.16 -6.54 -11.22 -11.17 2.93 -2.12 -41.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.24 0.26 0.26 0.22 0.20 34.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 27/02/14 27/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.65 0.50 0.55 0.465 0.42 0.44 0.45 -
P/RPS 0.47 0.40 0.44 0.38 0.32 0.38 0.40 11.38%
P/EPS -114.54 -36.86 -18.49 -8.29 -7.52 35.77 -54.55 64.19%
EY -0.87 -2.71 -5.41 -12.06 -13.29 2.80 -1.83 -39.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.26 0.29 0.24 0.22 0.23 0.23 29.86%

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