[SKBSHUT] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -88.68%
YoY- -83.29%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 48,609 34,948 25,082 12,879 65,043 48,671 34,070 26.81%
PBT 900 32 686 325 3,602 4,230 2,927 -54.54%
Tax -338 -105 -73 -41 -1,093 -464 -373 -6.37%
NP 562 -73 613 284 2,509 3,766 2,554 -63.65%
-
NP to SH 562 -73 613 284 2,509 3,766 2,554 -63.65%
-
Tax Rate 37.56% 328.12% 10.64% 12.62% 30.34% 10.97% 12.74% -
Total Cost 48,047 35,021 24,469 12,595 62,534 44,905 31,516 32.56%
-
Net Worth 68,954 69,755 70,515 70,000 70,027 71,237 69,945 -0.94%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - 1,200 - - -
Div Payout % - - - - 47.85% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 68,954 69,755 70,515 70,000 70,027 71,237 69,945 -0.94%
NOSH 39,858 40,555 40,065 40,000 40,015 40,021 39,968 -0.18%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.16% -0.21% 2.44% 2.21% 3.86% 7.74% 7.50% -
ROE 0.82% -0.10% 0.87% 0.41% 3.58% 5.29% 3.65% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 121.95 86.17 62.60 32.20 162.54 121.61 85.24 27.05%
EPS 1.41 -0.18 1.53 0.71 6.27 9.41 6.39 -63.58%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.73 1.72 1.76 1.75 1.75 1.78 1.75 -0.76%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 34.73 24.97 17.92 9.20 46.47 34.78 24.34 26.82%
EPS 0.40 -0.05 0.44 0.20 1.79 2.69 1.82 -63.68%
DPS 0.00 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.4927 0.4984 0.5038 0.5002 0.5004 0.509 0.4998 -0.95%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.51 0.68 0.72 0.75 0.35 0.40 0.20 -
P/RPS 0.42 0.79 1.15 2.33 0.22 0.33 0.23 49.56%
P/EPS 36.17 -377.78 47.06 105.63 5.58 4.25 3.13 413.43%
EY 2.76 -0.26 2.13 0.95 17.91 23.52 31.95 -80.54%
DY 0.00 0.00 0.00 0.00 8.57 0.00 0.00 -
P/NAPS 0.29 0.40 0.41 0.43 0.20 0.22 0.11 91.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 24/02/10 26/11/09 28/08/09 28/05/09 26/02/09 -
Price 0.42 0.70 0.76 0.75 0.36 0.37 0.48 -
P/RPS 0.34 0.81 1.21 2.33 0.22 0.30 0.56 -28.36%
P/EPS 29.79 -388.89 49.67 105.63 5.74 3.93 7.51 151.21%
EY 3.36 -0.26 2.01 0.95 17.42 25.43 13.31 -60.15%
DY 0.00 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.24 0.41 0.43 0.43 0.21 0.21 0.27 -7.57%

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