[SKPRES] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 14.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 78,840 67,247 65,233 62,774 57,824 17,700 6,062 453.90%
PBT 12,552 13,364 11,869 11,596 9,964 3,974 1,273 360.46%
Tax -2,176 -1,952 -994 -3,408 -2,836 -888 -270 302.48%
NP 10,376 11,412 10,874 8,188 7,128 3,086 1,002 375.76%
-
NP to SH 10,376 11,412 10,874 8,188 7,128 3,086 1,002 375.76%
-
Tax Rate 17.34% 14.61% 8.37% 29.39% 28.46% 22.35% 21.21% -
Total Cost 68,464 55,835 54,358 54,586 50,696 14,614 5,060 468.71%
-
Net Worth 84,545 82,087 79,687 75,832 75,891 23,089 7,161 419.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 480 - - - - - -
Div Payout % - 4.21% - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 84,545 82,087 79,687 75,832 75,891 23,089 7,161 419.27%
NOSH 48,037 48,004 48,004 47,995 48,032 14,800 4,532 383.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.16% 16.97% 16.67% 13.04% 12.33% 17.44% 16.54% -
ROE 12.27% 13.90% 13.65% 10.80% 9.39% 13.37% 14.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 164.12 140.08 135.89 130.79 120.39 119.59 133.75 14.63%
EPS 21.60 1.90 22.65 17.06 14.84 20.85 22.12 -1.57%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.71 1.66 1.58 1.58 1.56 1.58 7.46%
Adjusted Per Share Value based on latest NOSH - 47,962
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.05 4.31 4.18 4.02 3.70 1.13 0.39 452.28%
EPS 0.66 0.73 0.70 0.52 0.46 0.20 0.06 395.33%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0541 0.0526 0.051 0.0486 0.0486 0.0148 0.0046 417.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 0.14 0.12 0.10 0.09 0.09 0.07 0.00 -
P/RPS 0.09 0.09 0.07 0.07 0.07 0.06 0.00 -
P/EPS 0.65 0.50 0.44 0.53 0.61 0.34 0.00 -
EY 154.29 198.11 226.53 189.56 164.89 297.86 0.00 -
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.07 0.06 0.06 0.06 0.04 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 01/04/04 19/11/03 25/09/03 27/05/03 05/02/03 -
Price 0.13 0.12 0.12 0.09 0.09 0.07 0.00 -
P/RPS 0.08 0.09 0.09 0.07 0.07 0.06 0.00 -
P/EPS 0.60 0.50 0.53 0.53 0.61 0.34 0.00 -
EY 166.15 198.11 188.78 189.56 164.89 297.86 0.00 -
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.07 0.07 0.06 0.06 0.04 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