[SDRED] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 485.59%
YoY- 123.85%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 117,240 71,674 57,128 46,844 61,032 61,355 61,912 53.12%
PBT 23,912 19,934 20,829 22,394 6,200 13,443 14,062 42.51%
Tax -8,664 -5,305 -5,329 -4,428 -3,132 -5,619 -5,898 29.25%
NP 15,248 14,629 15,500 17,966 3,068 7,824 8,164 51.71%
-
NP to SH 15,248 14,629 15,500 17,966 3,068 7,824 8,164 51.71%
-
Tax Rate 36.23% 26.61% 25.58% 19.77% 50.52% 41.80% 41.94% -
Total Cost 101,992 57,045 41,628 28,878 57,964 53,531 53,748 53.33%
-
Net Worth 381,799 376,345 372,766 370,048 361,981 360,414 357,004 4.58%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 4,605 - - - 3,061 - -
Div Payout % - 31.48% - - - 39.13% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 381,799 376,345 372,766 370,048 361,981 360,414 357,004 4.58%
NOSH 428,314 426,453 425,824 425,734 426,111 425,217 425,208 0.48%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.01% 20.41% 27.13% 38.35% 5.03% 12.75% 13.19% -
ROE 3.99% 3.89% 4.16% 4.86% 0.85% 2.17% 2.29% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.37 16.81 13.42 11.00 14.32 14.43 14.56 52.37%
EPS 3.56 3.43 3.64 4.22 0.72 1.84 1.92 50.98%
DPS 0.00 1.08 0.00 0.00 0.00 0.72 0.00 -
NAPS 0.8914 0.8825 0.8754 0.8692 0.8495 0.8476 0.8396 4.07%
Adjusted Per Share Value based on latest NOSH - 425,699
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.51 16.82 13.41 10.99 14.32 14.40 14.53 53.10%
EPS 3.58 3.43 3.64 4.22 0.72 1.84 1.92 51.54%
DPS 0.00 1.08 0.00 0.00 0.00 0.72 0.00 -
NAPS 0.896 0.8832 0.8748 0.8684 0.8495 0.8458 0.8378 4.58%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.38 0.40 0.44 0.39 0.41 0.41 0.41 -
P/RPS 1.39 2.38 3.28 3.54 2.86 2.84 2.82 -37.62%
P/EPS 10.67 11.66 12.09 9.24 56.94 22.28 21.35 -37.05%
EY 9.37 8.58 8.27 10.82 1.76 4.49 4.68 58.92%
DY 0.00 2.70 0.00 0.00 0.00 1.76 0.00 -
P/NAPS 0.43 0.45 0.50 0.45 0.48 0.48 0.49 -8.34%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 27/05/05 22/02/05 08/11/04 24/09/04 27/05/04 19/02/04 -
Price 0.40 0.38 0.44 0.37 0.40 0.40 0.41 -
P/RPS 1.46 2.26 3.28 3.36 2.79 2.77 2.82 -35.54%
P/EPS 11.24 11.08 12.09 8.77 55.56 21.74 21.35 -34.82%
EY 8.90 9.03 8.27 11.41 1.80 4.60 4.68 53.55%
DY 0.00 2.84 0.00 0.00 0.00 1.80 0.00 -
P/NAPS 0.45 0.43 0.50 0.43 0.47 0.47 0.49 -5.52%

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