[SKPRES] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[SKPRES] SKP RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -9.74%
YoY- 5.61%
Quarter Report
Latest QR
Upcoming QR
SKPRES's Result
SKPRES's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 187,626 144,752 98,758 78,936 62,047 4,547 110.34%
PBT 25,283 14,994 13,784 13,970 11,968 955 92.49%
Tax -5,050 -2,994 -2,791 -2,778 -1,371 -203 90.11%
NP 20,233 12,000 10,993 11,192 10,597 752 93.11%
-
NP to SH 20,233 12,000 10,993 11,192 10,597 752 93.11%
-
Tax Rate 19.97% 19.97% 20.25% 19.89% 11.46% 21.26% -
Total Cost 167,393 132,752 87,765 67,744 51,450 3,795 113.16%
-
Net Worth 125,674 108,292 95,999 90,551 47,995 4,532 94.28%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 3,014 - - - -
Div Payout % - - 27.42% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 125,674 108,292 95,999 90,551 47,995 4,532 94.28%
NOSH 598,452 601,624 600,000 603,673 47,995 4,532 165.40%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.78% 8.29% 11.13% 14.18% 17.08% 16.54% -
ROE 16.10% 11.08% 11.45% 12.36% 22.08% 16.59% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 31.35 24.06 16.46 13.08 129.28 100.31 -20.74%
EPS 3.38 1.99 1.83 1.85 22.08 16.59 -27.24%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.21 0.18 0.16 0.15 1.00 1.00 -26.79%
Adjusted Per Share Value based on latest NOSH - 603,673
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 12.02 9.27 6.32 5.06 3.97 0.29 110.53%
EPS 1.30 0.77 0.70 0.72 0.68 0.05 91.79%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.0805 0.0694 0.0615 0.058 0.0307 0.0029 94.32%
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 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.11 0.08 0.07 0.11 0.10 0.00 -
P/RPS 0.35 0.33 0.43 0.84 0.08 0.00 -
P/EPS 3.25 4.01 3.82 5.93 0.45 0.00 -
EY 30.74 24.93 26.17 16.85 220.79 0.00 -
DY 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.44 0.73 0.10 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/08 26/02/07 23/02/06 25/02/05 01/04/04 - -
Price 0.09 0.14 0.09 0.10 0.12 0.00 -
P/RPS 0.29 0.58 0.55 0.76 0.09 0.00 -
P/EPS 2.66 7.02 4.91 5.39 0.54 0.00 -
EY 37.57 14.25 20.36 18.54 183.99 0.00 -
DY 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.43 0.78 0.56 0.67 0.12 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