[SKBSHUT] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 161.57%
YoY- 833.88%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Revenue 12,879 20,198 17,556 9,884 9,896 9,694 8,160 6.73%
PBT 325 1,781 2,939 1,310 219 67 344 -0.80%
Tax -41 -81 -74 -180 -98 -26 -104 -12.44%
NP 284 1,700 2,865 1,130 121 41 240 2.43%
-
NP to SH 284 1,700 2,865 1,130 121 41 240 2.43%
-
Tax Rate 12.62% 4.55% 2.52% 13.74% 44.75% 38.81% 30.23% -
Total Cost 12,595 18,498 14,691 8,754 9,775 9,653 7,920 6.84%
-
Net Worth 70,000 70,000 68,824 65,999 59,483 64,370 63,579 1.38%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Net Worth 70,000 70,000 68,824 65,999 59,483 64,370 63,579 1.38%
NOSH 40,000 40,000 40,013 40,000 40,333 40,999 39,999 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
NP Margin 2.21% 8.42% 16.32% 11.43% 1.22% 0.42% 2.94% -
ROE 0.41% 2.43% 4.16% 1.71% 0.20% 0.06% 0.38% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 32.20 50.50 43.87 24.71 24.54 23.64 20.40 6.73%
EPS 0.71 4.25 7.16 2.83 0.30 0.10 0.60 2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.75 1.72 1.65 1.4748 1.57 1.5895 1.38%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 9.07 14.23 12.37 6.96 6.97 6.83 5.75 6.72%
EPS 0.20 1.20 2.02 0.80 0.09 0.03 0.17 2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4931 0.4931 0.4848 0.4649 0.419 0.4535 0.4479 1.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 -
Price 0.75 0.38 0.64 0.45 0.47 1.08 1.11 -
P/RPS 2.33 0.75 1.46 1.82 1.92 4.57 5.44 -11.39%
P/EPS 105.63 8.94 8.94 15.93 156.67 1,080.00 185.00 -7.68%
EY 0.95 11.18 11.19 6.28 0.64 0.09 0.54 8.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.22 0.37 0.27 0.32 0.69 0.70 -6.71%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 26/11/09 25/11/08 26/11/07 05/12/06 29/11/05 26/11/04 28/11/02 -
Price 0.75 0.27 0.69 0.50 0.49 0.89 1.38 -
P/RPS 2.33 0.53 1.57 2.02 2.00 3.76 6.76 -14.10%
P/EPS 105.63 6.35 9.64 17.70 163.33 890.00 230.00 -10.51%
EY 0.95 15.74 10.38 5.65 0.61 0.11 0.43 11.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.15 0.40 0.30 0.33 0.57 0.87 -9.56%

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