[SKW] QoQ 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- 20.29%
YoY- 47.78%
Quarter Report
Latest QR
Upcoming QR
SKW's Result
SKW's Financial Summary
View:
Show?
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 6,448 6,574 7,359 7,087 5,800 8,178 6,916 -4.56%
PBT -1,232 -1,419 -730 -1,015 -1,261 -1,120 -1,285 -2.77%
Tax 33 -52 38 29 24 -294 1,285 -91.31%
NP -1,199 -1,471 -692 -986 -1,237 -1,414 0 -
-
NP to SH -1,199 -1,471 -692 -986 -1,237 -1,414 -1,246 -2.53%
-
Tax Rate - - - - - - - -
Total Cost 7,647 8,045 8,051 8,073 7,037 9,592 6,916 6.93%
-
Net Worth 8,134 9,421 8,255 8,932 9,928 15,978 17,079 -39.04%
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 9,421 8,255 8,932 9,928 15,978 17,079 -39.04%
NOSH 16,268 16,272 16,282 16,270 16,276 16,271 16,266 0.00%
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% -22.38% -9.40% -13.91% -21.33% -17.29% 0.00% -
ROE -14.74% -15.61% -8.38% -11.04% -12.46% -8.85% -7.30% -
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 39.63 40.40 45.20 43.56 35.63 50.26 42.52 -4.58%
EPS -7.37 -9.04 -4.25 -6.06 -7.60 -8.69 -7.66 -2.54%
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 15.19 15.49 17.34 16.70 13.66 19.27 16.29 -4.55%
EPS -2.82 -3.47 -1.63 -2.32 -2.91 -3.33 -2.94 -2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.222 0.1945 0.2104 0.2339 0.3764 0.4024 -39.05%
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 3.13 3.24 3.01 2.94 3.56 0.00 0.00 -
P/EPS -16.82 -14.49 -32.00 -21.12 -16.71 0.00 0.00 -
EY -5.94 -6.90 -3.13 -4.73 -5.98 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 3.28 3.17 2.85 3.15 3.23 2.65 0.00 -
P/EPS -17.64 -14.16 -30.35 -22.61 -15.13 -15.30 0.00 -
EY -5.67 -7.06 -3.29 -4.42 -6.61 -6.53 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