[SKBSHUT] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -1737.8%
YoY- -1174.4%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 66,820 48,546 42,178 36,498 33,454 35,142 28,946 14.95%
PBT 9,020 4,684 498 -2,582 364 1,126 3,296 18.25%
Tax -908 -700 -458 -104 -114 -348 -878 0.56%
NP 8,112 3,984 40 -2,686 250 778 2,418 22.34%
-
NP to SH 8,112 3,984 40 -2,686 250 778 2,418 22.34%
-
Tax Rate 10.07% 14.94% 91.97% - 31.32% 30.91% 26.64% -
Total Cost 58,708 44,562 42,138 39,184 33,204 34,364 26,528 14.14%
-
Net Worth 69,199 66,799 58,799 61,554 65,499 63,892 65,654 0.87%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 69,199 66,799 58,799 61,554 65,499 63,892 65,654 0.87%
NOSH 39,999 39,999 39,999 39,970 40,322 40,103 40,033 -0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.14% 8.21% 0.09% -7.36% 0.75% 2.21% 8.35% -
ROE 11.72% 5.96% 0.07% -4.36% 0.38% 1.22% 3.68% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 167.05 121.37 105.45 91.31 82.97 87.63 72.31 14.96%
EPS 20.28 9.96 0.10 -6.72 0.62 1.94 6.04 22.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.67 1.47 1.54 1.6244 1.5932 1.64 0.89%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 47.07 34.20 29.71 25.71 23.57 24.76 20.39 14.95%
EPS 5.71 2.81 0.03 -1.89 0.18 0.55 1.70 22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4875 0.4706 0.4142 0.4336 0.4614 0.4501 0.4625 0.88%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.72 0.46 0.43 0.93 1.31 1.30 1.66 -
P/RPS 0.43 0.38 0.41 1.02 1.58 1.48 2.30 -24.37%
P/EPS 3.55 4.62 430.00 -13.84 211.29 67.01 27.48 -28.88%
EY 28.17 21.65 0.23 -7.23 0.47 1.49 3.64 40.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.28 0.29 0.60 0.81 0.82 1.01 -13.59%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 28/02/05 24/02/04 25/02/03 28/02/02 -
Price 0.85 0.60 0.49 0.90 1.20 1.25 1.46 -
P/RPS 0.51 0.49 0.46 0.99 1.45 1.43 2.02 -20.49%
P/EPS 4.19 6.02 490.00 -13.39 193.55 64.43 24.17 -25.31%
EY 23.86 16.60 0.20 -7.47 0.52 1.55 4.14 33.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.36 0.33 0.58 0.74 0.78 0.89 -9.46%

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