[SKW] QoQ TTM Result on 31-Aug-2002 [#3]

Stock
[SKW] SYARIKAT KAYU WANGI BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
31-Aug-2002 [#3]
Profit Trend
QoQ- 3.96%
YoY- 40.79%
Quarter Report
Latest QR
Upcoming QR
SKW's Result
SKW's Financial Summary
View:
Show?
TTM Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 27,981 29,733 31,608 29,524 30,526 32,548 34,894 -13.69%
PBT -4,681 -5,671 -6,070 -5,480 -5,704 -4,971 -4,755 -1.04%
Tax 2,290 2,378 2,394 2,522 1,500 2,655 4,059 -31.74%
NP -2,391 -3,293 -3,676 -2,958 -4,204 -2,316 -696 127.84%
-
NP to SH -4,883 -5,785 -6,168 -5,450 -5,675 -5,084 -4,911 -0.38%
-
Tax Rate - - - - - - - -
Total Cost 30,372 33,026 35,284 32,482 34,730 34,864 35,590 -10.03%
-
Net Worth 8,932 9,928 15,978 17,079 18,375 20,148 21,790 -44.84%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 8,932 9,928 15,978 17,079 18,375 20,148 21,790 -44.84%
NOSH 16,270 16,276 16,271 16,266 16,261 16,248 16,261 0.03%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin -8.55% -11.08% -11.63% -10.02% -13.77% -7.12% -1.99% -
ROE -54.67% -58.27% -38.60% -31.91% -30.88% -25.23% -22.54% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 171.97 182.68 194.25 181.50 187.72 200.31 214.58 -13.73%
EPS -30.01 -35.54 -37.91 -33.50 -34.90 -31.29 -30.20 -0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.549 0.61 0.982 1.05 1.13 1.24 1.34 -44.86%
Adjusted Per Share Value based on latest NOSH - 16,266
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 65.92 70.05 74.46 69.55 71.91 76.68 82.20 -13.69%
EPS -11.50 -13.63 -14.53 -12.84 -13.37 -11.98 -11.57 -0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2104 0.2339 0.3764 0.4024 0.4329 0.4747 0.5134 -44.85%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 - - - - - -
Price 1.28 1.27 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.74 0.70 0.00 0.00 0.00 0.00 0.00 -
P/EPS -4.27 -3.57 0.00 0.00 0.00 0.00 0.00 -
EY -23.45 -27.99 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.08 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 24/07/03 30/04/03 29/01/03 30/10/02 22/07/02 24/04/02 29/01/02 -
Price 1.37 1.15 1.33 0.00 0.00 0.00 0.00 -
P/RPS 0.80 0.63 0.68 0.00 0.00 0.00 0.00 -
P/EPS -4.56 -3.24 -3.51 0.00 0.00 0.00 0.00 -
EY -21.91 -30.91 -28.50 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.89 1.35 0.00 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