[SKW] QoQ Annualized Quarter Result on 31-May-2003 [#2]

Stock
[SKW] SYARIKAT KAYU WANGI BHD
Announcement Date
24-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-May-2003 [#2]
Profit Trend
QoQ- 9.74%
YoY- 36.35%
Quarter Report
Latest QR
Upcoming QR
SKW's Result
SKW's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 25,792 26,820 26,994 25,774 23,200 31,608 31,240 -12.00%
PBT -4,928 -4,425 -4,008 -4,552 -5,044 -6,070 -6,600 -17.71%
Tax 132 39 121 106 96 -98 6,600 -92.64%
NP -4,796 -4,386 -3,886 -4,446 -4,948 -6,168 0 -
-
NP to SH -4,796 -4,386 -3,886 -4,466 -4,948 -6,168 -6,338 -16.97%
-
Tax Rate - - - - - - - -
Total Cost 30,588 31,206 30,881 30,220 28,148 37,776 31,240 -1.39%
-
Net Worth 8,134 9,422 8,251 8,974 9,928 15,968 17,089 -39.06%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 8,134 9,422 8,251 8,974 9,928 15,968 17,089 -39.06%
NOSH 16,268 16,274 16,275 16,346 16,276 16,261 16,275 -0.02%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin -18.59% -16.35% -14.40% -17.25% -21.33% -19.51% 0.00% -
ROE -58.96% -46.55% -47.10% -49.76% -49.84% -38.63% -37.09% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 158.54 164.80 165.86 157.67 142.54 194.37 191.95 -11.97%
EPS -29.48 -26.95 -23.88 -27.32 -30.40 -37.93 -38.95 -16.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.579 0.507 0.549 0.61 0.982 1.05 -39.04%
Adjusted Per Share Value based on latest NOSH - 16,270
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 60.76 63.18 63.60 60.72 54.66 74.46 73.60 -12.00%
EPS -11.30 -10.33 -9.16 -10.52 -11.66 -14.53 -14.93 -16.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.222 0.1944 0.2114 0.2339 0.3762 0.4026 -39.07%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 - - -
Price 1.24 1.31 1.36 1.28 1.27 0.00 0.00 -
P/RPS 0.78 0.79 0.82 0.81 0.89 0.00 0.00 -
P/EPS -4.21 -4.86 -5.70 -4.69 -4.18 0.00 0.00 -
EY -23.77 -20.57 -17.56 -21.34 -23.94 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.26 2.68 2.33 2.08 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 21/04/04 16/01/04 22/10/03 24/07/03 30/04/03 29/01/03 30/10/02 -
Price 1.30 1.28 1.29 1.37 1.15 1.33 0.00 -
P/RPS 0.82 0.78 0.78 0.87 0.81 0.68 0.00 -
P/EPS -4.41 -4.75 -5.40 -5.01 -3.78 -3.51 0.00 -
EY -22.68 -21.05 -18.51 -19.94 -26.43 -28.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.21 2.54 2.50 1.89 1.35 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