[SDRED] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -1.99%
YoY- 133.0%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 207,206 255,104 260,640 273,588 258,950 266,592 107,495 54.69%
PBT 23,324 41,136 107,910 48,252 46,414 38,936 21,958 4.09%
Tax -8,102 -13,000 -10,786 -10,341 -7,732 -4,256 1,124 -
NP 15,222 28,136 97,124 37,910 38,682 34,680 23,082 -24.17%
-
NP to SH 15,222 28,136 97,124 37,910 38,682 34,680 23,082 -24.17%
-
Tax Rate 34.74% 31.60% 10.00% 21.43% 16.66% 10.93% -5.12% -
Total Cost 191,984 226,968 163,516 235,677 220,268 231,912 84,413 72.68%
-
Net Worth 485,573 491,058 481,273 411,319 402,071 39,518,970 387,101 16.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - 4,685 -
Div Payout % - - - - - - 20.30% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 485,573 491,058 481,273 411,319 402,071 39,518,970 387,101 16.26%
NOSH 425,195 426,303 426,169 426,281 426,013 427,093 425,948 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.35% 11.03% 37.26% 13.86% 14.94% 13.01% 21.47% -
ROE 3.13% 5.73% 20.18% 9.22% 9.62% 0.09% 5.96% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 48.73 59.84 61.16 64.18 60.78 62.42 25.24 54.86%
EPS 3.58 6.60 22.79 8.89 9.08 8.12 5.42 -24.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
NAPS 1.142 1.1519 1.1293 0.9649 0.9438 92.53 0.9088 16.39%
Adjusted Per Share Value based on latest NOSH - 426,854
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 48.63 59.87 61.16 64.20 60.77 62.56 25.23 54.69%
EPS 3.57 6.60 22.79 8.90 9.08 8.14 5.42 -24.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
NAPS 1.1395 1.1524 1.1294 0.9652 0.9435 92.7397 0.9084 16.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.56 0.67 0.73 0.91 1.00 1.16 0.73 -
P/RPS 1.15 1.12 1.19 1.42 1.65 1.86 2.89 -45.80%
P/EPS 15.64 10.15 3.20 10.23 11.01 14.29 13.47 10.44%
EY 6.39 9.85 31.22 9.77 9.08 7.00 7.42 -9.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.51 -
P/NAPS 0.49 0.58 0.65 0.94 1.06 0.01 0.80 -27.81%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 19/08/08 20/05/08 19/02/08 22/11/07 23/08/07 22/05/07 -
Price 0.45 0.67 0.69 0.82 0.89 0.98 0.90 -
P/RPS 0.92 1.12 1.13 1.28 1.46 1.57 3.57 -59.40%
P/EPS 12.57 10.15 3.03 9.22 9.80 12.07 16.61 -16.91%
EY 7.96 9.85 33.03 10.85 10.20 8.29 6.02 20.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
P/NAPS 0.39 0.58 0.61 0.85 0.94 0.01 0.99 -46.17%

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