[SKBSHUT] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 102.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 33,217 24,980 18,249 9,694 31,784 24,891 16,727 58.05%
PBT -5,066 -3,815 -1,291 67 -2,430 426 182 -
Tax 1,035 -45 -52 -26 478 -61 -57 -
NP -4,031 -3,860 -1,343 41 -1,952 365 125 -
-
NP to SH -4,031 -3,860 -1,343 41 -1,952 365 125 -
-
Tax Rate - - - 38.81% - 14.32% 31.32% -
Total Cost 37,248 28,840 19,592 9,653 33,736 24,526 16,602 71.46%
-
Net Worth 58,800 59,044 61,554 64,370 62,871 65,399 65,499 -6.94%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 58,800 59,044 61,554 64,370 62,871 65,399 65,499 -6.94%
NOSH 40,000 40,000 39,970 40,999 39,979 40,109 40,322 -0.53%
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 -12.14% -15.45% -7.36% 0.42% -6.14% 1.47% 0.75% -
ROE -6.86% -6.54% -2.18% 0.06% -3.10% 0.56% 0.19% -
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 83.04 62.45 45.66 23.64 79.50 62.06 41.48 58.90%
EPS -10.08 -9.65 -3.36 0.10 -4.88 0.91 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.4761 1.54 1.57 1.5726 1.6305 1.6244 -6.44%
Adjusted Per Share Value based on latest NOSH - 40,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.80 17.90 13.07 6.95 22.77 17.83 11.98 58.09%
EPS -2.89 -2.77 -0.96 0.03 -1.40 0.26 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4213 0.423 0.441 0.4612 0.4504 0.4686 0.4693 -6.94%
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 0.74 0.89 0.93 1.08 0.83 1.10 1.31 -
P/RPS 0.89 1.43 2.04 4.57 1.04 1.77 3.16 -57.06%
P/EPS -7.34 -9.22 -27.68 1,080.00 -17.00 120.88 422.58 -
EY -13.62 -10.84 -3.61 0.09 -5.88 0.83 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.60 0.69 0.53 0.67 0.81 -27.52%
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 30/08/05 31/05/05 28/02/05 26/11/04 30/08/04 28/05/04 24/02/04 -
Price 0.72 1.05 0.90 0.89 1.00 0.95 1.20 -
P/RPS 0.87 1.68 1.97 3.76 1.26 1.53 2.89 -55.11%
P/EPS -7.14 -10.88 -26.79 890.00 -20.48 104.40 387.10 -
EY -14.00 -9.19 -3.73 0.11 -4.88 0.96 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.71 0.58 0.57 0.64 0.58 0.74 -24.04%

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