[SKBSHUT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -3375.61%
YoY- -1174.4%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 9,896 33,217 24,980 18,249 9,694 31,784 24,891 -45.90%
PBT 219 -5,066 -3,815 -1,291 67 -2,430 426 -35.80%
Tax -98 1,035 -45 -52 -26 478 -61 37.13%
NP 121 -4,031 -3,860 -1,343 41 -1,952 365 -52.06%
-
NP to SH 121 -4,031 -3,860 -1,343 41 -1,952 365 -52.06%
-
Tax Rate 44.75% - - - 38.81% - 14.32% -
Total Cost 9,775 37,248 28,840 19,592 9,653 33,736 24,526 -45.81%
-
Net Worth 59,483 58,800 59,044 61,554 64,370 62,871 65,399 -6.12%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 59,483 58,800 59,044 61,554 64,370 62,871 65,399 -6.12%
NOSH 40,333 40,000 40,000 39,970 40,999 39,979 40,109 0.37%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.22% -12.14% -15.45% -7.36% 0.42% -6.14% 1.47% -
ROE 0.20% -6.86% -6.54% -2.18% 0.06% -3.10% 0.56% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.54 83.04 62.45 45.66 23.64 79.50 62.06 -46.09%
EPS 0.30 -10.08 -9.65 -3.36 0.10 -4.88 0.91 -52.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4748 1.47 1.4761 1.54 1.57 1.5726 1.6305 -6.46%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.09 23.80 17.90 13.07 6.95 22.77 17.83 -45.89%
EPS 0.09 -2.89 -2.77 -0.96 0.03 -1.40 0.26 -50.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4262 0.4213 0.423 0.441 0.4612 0.4504 0.4686 -6.12%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.74 0.89 0.93 1.08 0.83 1.10 -
P/RPS 1.92 0.89 1.43 2.04 4.57 1.04 1.77 5.56%
P/EPS 156.67 -7.34 -9.22 -27.68 1,080.00 -17.00 120.88 18.85%
EY 0.64 -13.62 -10.84 -3.61 0.09 -5.88 0.83 -15.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.50 0.60 0.60 0.69 0.53 0.67 -38.87%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 31/05/05 28/02/05 26/11/04 30/08/04 28/05/04 -
Price 0.49 0.72 1.05 0.90 0.89 1.00 0.95 -
P/RPS 2.00 0.87 1.68 1.97 3.76 1.26 1.53 19.53%
P/EPS 163.33 -7.14 -10.88 -26.79 890.00 -20.48 104.40 34.72%
EY 0.61 -14.00 -9.19 -3.73 0.11 -4.88 0.96 -26.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.49 0.71 0.58 0.57 0.64 0.58 -31.31%

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