[SKPRES] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 47.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 72,470 67,216 62,047 49,087 32,156 17,700 4,547 534.38%
PBT 13,222 12,575 11,968 9,780 6,474 3,983 955 477.50%
Tax -1,726 -1,892 -1,371 -2,597 -1,598 -888 -203 317.12%
NP 11,496 10,683 10,597 7,183 4,876 3,095 752 516.98%
-
NP to SH 11,496 10,683 10,597 7,183 4,876 3,095 752 516.98%
-
Tax Rate 13.05% 15.05% 11.46% 26.55% 24.68% 22.29% 21.26% -
Total Cost 60,974 56,533 51,450 41,904 27,280 14,605 3,795 537.80%
-
Net Worth 84,545 48,003 47,995 75,780 48,032 71,110 4,532 604.64%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 480 - - - - - -
Div Payout % - 4.49% - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 84,545 48,003 47,995 75,780 48,032 71,110 4,532 604.64%
NOSH 48,037 48,003 47,995 47,962 48,032 45,583 4,532 383.22%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 15.86% 15.89% 17.08% 14.63% 15.16% 17.49% 16.54% -
ROE 13.60% 22.25% 22.08% 9.48% 10.15% 4.35% 16.59% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 150.86 140.02 129.28 102.34 66.95 38.83 100.31 31.29%
EPS 23.93 22.25 22.08 14.98 10.15 6.79 16.59 27.69%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.00 1.00 1.58 1.00 1.56 1.00 45.82%
Adjusted Per Share Value based on latest NOSH - 47,962
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.64 4.30 3.97 3.14 2.06 1.13 0.29 536.03%
EPS 0.74 0.68 0.68 0.46 0.31 0.20 0.05 503.79%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0541 0.0307 0.0307 0.0485 0.0308 0.0455 0.0029 604.65%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 0.14 0.12 0.10 0.09 0.09 0.07 0.00 -
P/RPS 0.09 0.09 0.08 0.09 0.13 0.18 0.00 -
P/EPS 0.59 0.54 0.45 0.60 0.89 1.03 0.00 -
EY 170.94 185.45 220.79 166.40 112.79 97.00 0.00 -
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.12 0.10 0.06 0.09 0.04 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 01/04/04 19/11/03 - - - -
Price 0.13 0.12 0.12 0.09 0.00 0.00 0.00 -
P/RPS 0.09 0.09 0.09 0.09 0.00 0.00 0.00 -
P/EPS 0.54 0.54 0.54 0.60 0.00 0.00 0.00 -
EY 184.09 185.45 183.99 166.40 0.00 0.00 0.00 -
DY 0.00 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.12 0.12 0.06 0.00 0.00 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