[SKBSHUT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 77.79%
YoY- -110.02%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 12,296 52,392 35,180 22,741 10,189 62,061 47,787 -59.51%
PBT -493 -2,519 707 17 -668 1,729 1,890 -
Tax -68 286 -338 -182 -75 -350 -201 -51.41%
NP -561 -2,233 369 -165 -743 1,379 1,689 -
-
NP to SH -561 -2,233 369 -165 -743 1,379 1,689 -
-
Tax Rate - - 47.81% 1,070.59% - 20.24% 10.63% -
Total Cost 12,857 54,625 34,811 22,906 10,932 60,682 46,098 -57.27%
-
Net Worth 76,399 76,799 77,600 77,199 76,799 76,799 77,600 -1.03%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 76,399 76,799 77,600 77,199 76,799 76,799 77,600 -1.03%
NOSH 40,000 40,000 40,000 40,000 40,000 40,000 40,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -4.56% -4.26% 1.05% -0.73% -7.29% 2.22% 3.53% -
ROE -0.73% -2.91% 0.48% -0.21% -0.97% 1.80% 2.18% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.74 130.98 87.95 56.85 25.47 155.15 119.47 -59.51%
EPS -1.40 -5.58 0.92 -0.41 -1.86 3.45 4.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.92 1.94 1.93 1.92 1.92 1.94 -1.03%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.66 36.91 24.78 16.02 7.18 43.72 33.66 -59.51%
EPS -0.40 -1.57 0.26 -0.12 -0.52 0.97 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5382 0.541 0.5466 0.5438 0.541 0.541 0.5466 -1.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.50 0.50 0.42 0.39 0.45 0.53 0.50 -
P/RPS 1.63 0.38 0.48 0.69 1.77 0.34 0.42 146.75%
P/EPS -35.65 -8.96 45.53 -94.55 -24.23 15.37 11.84 -
EY -2.81 -11.17 2.20 -1.06 -4.13 6.50 8.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.22 0.20 0.23 0.28 0.26 0.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 30/08/13 30/05/13 28/02/13 28/11/12 29/08/12 01/06/12 -
Price 0.465 0.42 0.44 0.45 0.45 0.47 0.47 -
P/RPS 1.51 0.32 0.50 0.79 1.77 0.30 0.39 146.36%
P/EPS -33.16 -7.52 47.70 -109.09 -24.23 13.63 11.13 -
EY -3.02 -13.29 2.10 -0.92 -4.13 7.34 8.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.23 0.23 0.23 0.24 0.24 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