[SDRED] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 74.7%
YoY- -4.35%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 266,592 107,495 97,149 89,692 105,624 137,759 144,217 50.79%
PBT 38,936 21,958 19,077 19,406 15,868 25,544 26,472 29.42%
Tax -4,256 1,124 -2,806 -3,480 -6,752 -9,192 -9,265 -40.54%
NP 34,680 23,082 16,270 15,926 9,116 16,352 17,206 59.76%
-
NP to SH 34,680 23,082 16,270 15,926 9,116 16,352 17,206 59.76%
-
Tax Rate 10.93% -5.12% 14.71% 17.93% 42.55% 35.98% 35.00% -
Total Cost 231,912 84,413 80,878 73,766 96,508 121,407 127,010 49.55%
-
Net Worth 39,518,970 387,101 370,655 365,659 368,510 362,298 384,168 2114.15%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 4,685 - - - 4,599 - -
Div Payout % - 20.30% - - - 28.13% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 39,518,970 387,101 370,655 365,659 368,510 362,298 384,168 2114.15%
NOSH 427,093 425,948 426,678 425,828 430,000 425,833 425,907 0.18%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.01% 21.47% 16.75% 17.76% 8.63% 11.87% 11.93% -
ROE 0.09% 5.96% 4.39% 4.36% 2.47% 4.51% 4.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 62.42 25.24 22.77 21.06 24.56 32.35 33.86 50.51%
EPS 8.12 5.42 3.81 3.74 2.12 3.84 4.04 59.46%
DPS 0.00 1.10 0.00 0.00 0.00 1.08 0.00 -
NAPS 92.53 0.9088 0.8687 0.8587 0.857 0.8508 0.902 2110.04%
Adjusted Per Share Value based on latest NOSH - 427,368
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 62.56 25.23 22.80 21.05 24.79 32.33 33.84 50.79%
EPS 8.14 5.42 3.82 3.74 2.14 3.84 4.04 59.72%
DPS 0.00 1.10 0.00 0.00 0.00 1.08 0.00 -
NAPS 92.7397 0.9084 0.8698 0.8581 0.8648 0.8502 0.9015 2114.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.16 0.73 0.38 0.38 0.40 0.38 0.35 -
P/RPS 1.86 2.89 1.67 1.80 1.63 1.17 1.03 48.45%
P/EPS 14.29 13.47 9.97 10.16 18.87 9.90 8.66 39.76%
EY 7.00 7.42 10.04 9.84 5.30 10.11 11.54 -28.40%
DY 0.00 1.51 0.00 0.00 0.00 2.84 0.00 -
P/NAPS 0.01 0.80 0.44 0.44 0.47 0.45 0.39 -91.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 22/05/07 06/02/07 22/11/06 22/08/06 24/05/06 21/02/06 -
Price 0.98 0.90 0.45 0.40 0.40 0.39 0.37 -
P/RPS 1.57 3.57 1.98 1.90 1.63 1.21 1.09 27.62%
P/EPS 12.07 16.61 11.80 10.70 18.87 10.16 9.16 20.25%
EY 8.29 6.02 8.47 9.35 5.30 9.85 10.92 -16.82%
DY 0.00 1.22 0.00 0.00 0.00 2.77 0.00 -
P/NAPS 0.01 0.99 0.52 0.47 0.47 0.46 0.41 -91.64%

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