[SKPRES] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
01-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 47.53%
YoY- 1309.18%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 76,596 72,470 67,216 62,047 49,087 32,156 17,700 164.84%
PBT 13,706 13,222 12,575 11,968 9,780 6,474 3,983 127.41%
Tax -1,306 -1,726 -1,892 -1,371 -2,597 -1,598 -888 29.23%
NP 12,400 11,496 10,683 10,597 7,183 4,876 3,095 151.61%
-
NP to SH 12,400 11,496 10,683 10,597 7,183 4,876 3,095 151.61%
-
Tax Rate 9.53% 13.05% 15.05% 11.46% 26.55% 24.68% 22.29% -
Total Cost 64,196 60,974 56,533 51,450 41,904 27,280 14,605 167.60%
-
Net Worth 87,354 84,545 48,003 47,995 75,780 48,032 71,110 14.65%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 480 - - - - -
Div Payout % - - 4.49% - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 87,354 84,545 48,003 47,995 75,780 48,032 71,110 14.65%
NOSH 47,997 48,037 48,003 47,995 47,962 48,032 45,583 3.49%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 16.19% 15.86% 15.89% 17.08% 14.63% 15.16% 17.49% -
ROE 14.20% 13.60% 22.25% 22.08% 9.48% 10.15% 4.35% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 159.58 150.86 140.02 129.28 102.34 66.95 38.83 155.91%
EPS 25.83 23.93 22.25 22.08 14.98 10.15 6.79 143.09%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.76 1.00 1.00 1.58 1.00 1.56 10.79%
Adjusted Per Share Value based on latest NOSH - 47,995
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.91 4.64 4.30 3.97 3.14 2.06 1.13 165.56%
EPS 0.79 0.74 0.68 0.68 0.46 0.31 0.20 149.25%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0559 0.0541 0.0307 0.0307 0.0485 0.0308 0.0455 14.66%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.13 0.14 0.12 0.10 0.09 0.09 0.07 -
P/RPS 0.08 0.09 0.09 0.08 0.09 0.13 0.18 -41.67%
P/EPS 0.50 0.59 0.54 0.45 0.60 0.89 1.03 -38.15%
EY 198.73 170.94 185.45 220.79 166.40 112.79 97.00 61.09%
DY 0.00 0.00 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.08 0.12 0.10 0.06 0.09 0.04 45.07%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 27/08/04 25/05/04 01/04/04 19/11/03 - - -
Price 0.11 0.13 0.12 0.12 0.09 0.00 0.00 -
P/RPS 0.07 0.09 0.09 0.09 0.09 0.00 0.00 -
P/EPS 0.43 0.54 0.54 0.54 0.60 0.00 0.00 -
EY 234.86 184.09 185.45 183.99 166.40 0.00 0.00 -
DY 0.00 0.00 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.07 0.12 0.12 0.06 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