[SKPRES] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 11.89%
YoY- 41.79%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES'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 86,364 81,251 80,818 81,534 78,840 67,247 65,233 20.59%
PBT 12,504 14,576 13,780 13,856 12,552 13,364 11,869 3.53%
Tax -1,792 -2,532 -2,096 -2,246 -2,176 -1,952 -994 48.18%
NP 10,712 12,044 11,684 11,610 10,376 11,412 10,874 -0.99%
-
NP to SH 10,712 12,044 11,684 11,610 10,376 11,412 10,874 -0.99%
-
Tax Rate 14.33% 17.37% 15.21% 16.21% 17.34% 14.61% 8.37% -
Total Cost 75,652 69,207 69,134 69,924 68,464 55,835 54,358 24.67%
-
Net Worth 95,217 90,137 90,030 87,387 84,545 82,087 79,687 12.61%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 3,004 - - - 480 - -
Div Payout % - 24.95% - - - 4.21% - -
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 95,217 90,137 90,030 87,387 84,545 82,087 79,687 12.61%
NOSH 595,111 600,913 600,205 48,014 48,037 48,004 48,004 436.47%
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 12.40% 14.82% 14.46% 14.24% 13.16% 16.97% 16.67% -
ROE 11.25% 13.36% 12.98% 13.29% 12.27% 13.90% 13.65% -
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 14.51 13.52 13.47 169.81 164.12 140.08 135.89 -77.52%
EPS 1.80 2.01 1.95 24.18 21.60 1.90 22.65 -81.54%
DPS 0.00 0.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.16 0.15 0.15 1.82 1.76 1.71 1.66 -79.00%
Adjusted Per Share Value based on latest NOSH - 47,997
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.53 5.20 5.17 5.22 5.04 4.30 4.17 20.72%
EPS 0.69 0.77 0.75 0.74 0.66 0.73 0.70 -0.95%
DPS 0.00 0.19 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0609 0.0577 0.0576 0.0559 0.0541 0.0525 0.051 12.56%
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 0.08 0.08 0.11 0.13 0.14 0.12 0.10 -
P/RPS 0.55 0.59 0.82 0.08 0.09 0.09 0.07 295.72%
P/EPS 4.44 3.99 5.65 0.54 0.65 0.50 0.44 367.62%
EY 22.50 25.05 17.70 186.00 154.29 198.11 226.53 -78.58%
DY 0.00 6.25 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.50 0.53 0.73 0.07 0.08 0.07 0.06 311.56%
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 25/08/05 20/05/05 25/02/05 24/11/04 27/08/04 25/05/04 01/04/04 -
Price 0.10 0.08 0.10 0.11 0.13 0.12 0.12 -
P/RPS 0.69 0.59 0.74 0.06 0.08 0.09 0.09 289.29%
P/EPS 5.56 3.99 5.14 0.45 0.60 0.50 0.53 379.90%
EY 18.00 25.05 19.47 219.82 166.15 198.11 188.78 -79.15%
DY 0.00 6.25 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.63 0.53 0.67 0.06 0.07 0.07 0.07 333.25%

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