[SKPRES] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
01-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 32.81%
YoY- 984.58%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 81,534 78,840 67,247 65,233 62,774 57,824 17,700 176.08%
PBT 13,856 12,552 13,364 11,869 11,596 9,964 3,974 129.41%
Tax -2,246 -2,176 -1,952 -994 -3,408 -2,836 -888 85.32%
NP 11,610 10,376 11,412 10,874 8,188 7,128 3,086 141.31%
-
NP to SH 11,610 10,376 11,412 10,874 8,188 7,128 3,086 141.31%
-
Tax Rate 16.21% 17.34% 14.61% 8.37% 29.39% 28.46% 22.35% -
Total Cost 69,924 68,464 55,835 54,358 54,586 50,696 14,614 183.13%
-
Net Worth 87,387 84,545 82,087 79,687 75,832 75,891 23,089 142.27%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 480 - - - - -
Div Payout % - - 4.21% - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 87,387 84,545 82,087 79,687 75,832 75,891 23,089 142.27%
NOSH 48,014 48,037 48,004 48,004 47,995 48,032 14,800 118.67%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 14.24% 13.16% 16.97% 16.67% 13.04% 12.33% 17.44% -
ROE 13.29% 12.27% 13.90% 13.65% 10.80% 9.39% 13.37% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 169.81 164.12 140.08 135.89 130.79 120.39 119.59 26.25%
EPS 24.18 21.60 1.90 22.65 17.06 14.84 20.85 10.35%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.76 1.71 1.66 1.58 1.58 1.56 10.79%
Adjusted Per Share Value based on latest NOSH - 47,995
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.22 5.05 4.31 4.18 4.02 3.70 1.13 176.59%
EPS 0.74 0.66 0.73 0.70 0.52 0.46 0.20 138.65%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.0541 0.0526 0.051 0.0486 0.0486 0.0148 142.23%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.13 0.14 0.12 0.10 0.09 0.09 0.07 -
P/RPS 0.08 0.09 0.09 0.07 0.07 0.07 0.06 21.07%
P/EPS 0.54 0.65 0.50 0.44 0.53 0.61 0.34 36.01%
EY 186.00 154.29 198.11 226.53 189.56 164.89 297.86 -26.87%
DY 0.00 0.00 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.07 0.06 0.06 0.06 0.04 45.07%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 27/08/04 25/05/04 01/04/04 19/11/03 25/09/03 27/05/03 -
Price 0.11 0.13 0.12 0.12 0.09 0.09 0.07 -
P/RPS 0.06 0.08 0.09 0.09 0.07 0.07 0.06 0.00%
P/EPS 0.45 0.60 0.50 0.53 0.53 0.61 0.34 20.48%
EY 219.82 166.15 198.11 188.78 189.56 164.89 297.86 -18.28%
DY 0.00 0.00 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.07 0.07 0.07 0.06 0.06 0.04 30.94%

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