[SKBSHUT] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[SKBSHUT] SKB SHUTTERS CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 115.85%
YoY- -76.0%
Quarter Report
Latest QR
Upcoming QR
SKBSHUT's Result
SKBSHUT's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 22,741 33,754 26,088 25,082 34,070 33,410 24,273 -1.07%
PBT 17 1,699 1,169 686 2,927 4,510 2,342 -55.96%
Tax -182 -52 -293 -73 -373 -454 -350 -10.31%
NP -165 1,647 876 613 2,554 4,056 1,992 -
-
NP to SH -165 1,647 876 613 2,554 4,056 1,992 -
-
Tax Rate 1,070.59% 3.06% 25.06% 10.64% 12.74% 10.07% 14.94% -
Total Cost 22,906 32,107 25,212 24,469 31,516 29,354 22,281 0.46%
-
Net Worth 77,199 77,600 69,999 70,515 69,945 69,199 66,799 2.43%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 77,199 77,600 69,999 70,515 69,945 69,199 66,799 2.43%
NOSH 40,000 40,000 39,999 40,065 39,968 39,999 39,999 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.73% 4.88% 3.36% 2.44% 7.50% 12.14% 8.21% -
ROE -0.21% 2.12% 1.25% 0.87% 3.65% 5.86% 2.98% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.85 84.39 65.22 62.60 85.24 83.53 60.68 -1.07%
EPS -0.41 4.12 2.19 1.53 6.39 10.14 4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.94 1.75 1.76 1.75 1.73 1.67 2.43%
Adjusted Per Share Value based on latest NOSH - 39,759
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.18 24.01 18.56 17.84 24.24 23.77 17.27 -1.07%
EPS -0.12 1.17 0.62 0.44 1.82 2.89 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5492 0.552 0.498 0.5016 0.4976 0.4923 0.4752 2.43%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.39 0.48 0.45 0.72 0.20 0.72 0.46 -
P/RPS 0.69 0.57 0.69 1.15 0.23 0.86 0.76 -1.59%
P/EPS -94.55 11.66 20.55 47.06 3.13 7.10 9.24 -
EY -1.06 8.58 4.87 2.13 31.95 14.08 10.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.26 0.41 0.11 0.42 0.28 -5.44%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 24/02/11 24/02/10 26/02/09 28/02/08 27/02/07 -
Price 0.45 0.48 0.43 0.76 0.48 0.85 0.60 -
P/RPS 0.79 0.57 0.66 1.21 0.56 1.02 0.99 -3.68%
P/EPS -109.09 11.66 19.63 49.67 7.51 8.38 12.05 -
EY -0.92 8.58 5.09 2.01 13.31 11.93 8.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.25 0.43 0.27 0.49 0.36 -7.18%

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