[SDRED] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -45.9%
YoY- -60.65%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 194,704 164,070 161,468 207,206 255,104 260,640 273,588 -20.30%
PBT 20,760 21,228 19,790 23,324 41,136 107,910 48,252 -43.03%
Tax -9,996 -3,987 -2,936 -8,102 -13,000 -10,786 -10,341 -2.23%
NP 10,764 17,241 16,854 15,222 28,136 97,124 37,910 -56.83%
-
NP to SH 10,764 17,241 16,854 15,222 28,136 97,124 37,910 -56.83%
-
Tax Rate 48.15% 18.78% 14.84% 34.74% 31.60% 10.00% 21.43% -
Total Cost 183,940 146,829 144,613 191,984 226,968 163,516 235,677 -15.24%
-
Net Worth 500,440 495,008 491,253 485,573 491,058 481,273 411,319 13.98%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 500,440 495,008 491,253 485,573 491,058 481,273 411,319 13.98%
NOSH 427,142 425,703 425,622 425,195 426,303 426,169 426,281 0.13%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.53% 10.51% 10.44% 7.35% 11.03% 37.26% 13.86% -
ROE 2.15% 3.48% 3.43% 3.13% 5.73% 20.18% 9.22% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.58 38.54 37.94 48.73 59.84 61.16 64.18 -20.41%
EPS 2.52 4.05 3.96 3.58 6.60 22.79 8.89 -56.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1716 1.1628 1.1542 1.142 1.1519 1.1293 0.9649 13.82%
Adjusted Per Share Value based on latest NOSH - 412,142
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.69 38.50 37.89 48.63 59.87 61.16 64.20 -20.30%
EPS 2.53 4.05 3.96 3.57 6.60 22.79 8.90 -56.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1744 1.1616 1.1528 1.1395 1.1524 1.1294 0.9652 13.98%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.53 0.39 0.43 0.56 0.67 0.73 0.91 -
P/RPS 1.16 1.01 1.13 1.15 1.12 1.19 1.42 -12.62%
P/EPS 21.03 9.63 10.86 15.64 10.15 3.20 10.23 61.74%
EY 4.75 10.38 9.21 6.39 9.85 31.22 9.77 -38.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.34 0.37 0.49 0.58 0.65 0.94 -38.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 26/05/09 16/02/09 21/11/08 19/08/08 20/05/08 19/02/08 -
Price 0.61 0.50 0.44 0.45 0.67 0.69 0.82 -
P/RPS 1.34 1.30 1.16 0.92 1.12 1.13 1.28 3.10%
P/EPS 24.21 12.35 11.11 12.57 10.15 3.03 9.22 90.44%
EY 4.13 8.10 9.00 7.96 9.85 33.03 10.85 -47.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.38 0.39 0.58 0.61 0.85 -27.95%

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