[SKW] QoQ TTM Result on 30-Nov-2004 [#4]

Stock
[SKW] SYARIKAT KAYU WANGI BHD
Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
30-Nov-2004 [#4]
Profit Trend
QoQ- -1.3%
YoY- 30.6%
Quarter Report
Latest QR
Upcoming QR
SKW's Result
SKW's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 24,489 26,684 27,415 27,633 26,752 27,392 27,468 -7.34%
PBT -6,080 -2,940 -2,785 -3,216 -3,024 -3,745 -4,396 24.06%
Tax 519 189 172 172 19 40 48 386.85%
NP -5,561 -2,751 -2,613 -3,044 -3,005 -3,705 -4,348 17.77%
-
NP to SH -5,561 -2,751 -2,613 -3,044 -3,005 -3,705 -4,348 17.77%
-
Tax Rate - - - - - - - -
Total Cost 30,050 29,435 30,028 30,677 29,757 31,097 31,816 -3.72%
-
Net Worth 13,474 5,537 6,026 6,801 7,439 7,744 8,134 39.87%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 13,474 5,537 6,026 6,801 7,439 7,744 8,134 39.87%
NOSH 23,705 16,249 16,271 16,271 15,999 16,255 16,268 28.44%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin -22.71% -10.31% -9.53% -11.02% -11.23% -13.53% -15.83% -
ROE -41.27% -49.67% -43.36% -44.75% -40.39% -47.84% -53.45% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 103.30 164.21 168.49 169.82 167.20 168.50 168.84 -27.86%
EPS -23.46 -16.93 -16.06 -18.71 -18.78 -22.79 -26.73 -8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5684 0.3408 0.3704 0.418 0.465 0.4764 0.50 8.89%
Adjusted Per Share Value based on latest NOSH - 16,271
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 57.69 62.86 64.59 65.10 63.02 64.53 64.71 -7.35%
EPS -13.10 -6.48 -6.16 -7.17 -7.08 -8.73 -10.24 17.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3174 0.1305 0.142 0.1602 0.1753 0.1824 0.1916 39.87%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 -
Price 0.46 0.67 0.88 0.83 1.00 1.05 1.24 -
P/RPS 0.45 0.41 0.52 0.49 0.60 0.62 0.73 -27.50%
P/EPS -1.96 -3.96 -5.48 -4.44 -5.32 -4.61 -4.64 -43.61%
EY -51.00 -25.27 -18.25 -22.54 -18.78 -21.71 -21.55 77.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.97 2.38 1.99 2.15 2.20 2.48 -52.47%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 31/10/05 28/07/05 25/04/05 28/01/05 28/10/04 30/07/04 21/04/04 -
Price 0.42 0.60 0.75 0.81 0.85 1.01 1.30 -
P/RPS 0.41 0.37 0.45 0.48 0.51 0.60 0.77 -34.23%
P/EPS -1.79 -3.54 -4.67 -4.33 -4.53 -4.43 -4.86 -48.52%
EY -55.85 -28.22 -21.41 -23.10 -22.10 -22.57 -20.56 94.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.76 2.02 1.94 1.83 2.12 2.60 -56.63%

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