[SDRED] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -88.85%
YoY- -36.85%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 61,355 46,434 32,783 15,502 69,468 51,996 30,093 60.71%
PBT 13,443 10,547 6,805 2,816 17,618 12,920 8,455 36.18%
Tax -5,619 -4,424 -2,792 -1,572 -6,465 -4,358 -3,067 49.67%
NP 7,824 6,123 4,013 1,244 11,153 8,562 5,388 28.20%
-
NP to SH 7,824 6,123 4,013 1,244 11,153 8,562 5,388 28.20%
-
Tax Rate 41.80% 41.95% 41.03% 55.82% 36.70% 33.73% 36.27% -
Total Cost 53,531 40,311 28,770 14,258 58,315 43,434 24,705 67.36%
-
Net Worth 360,414 357,004 359,376 0 356,087 357,644 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 3,061 - - - 4,256 - - -
Div Payout % 39.13% - - - 38.17% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 360,414 357,004 359,376 0 356,087 357,644 0 -
NOSH 425,217 425,208 426,914 427,435 425,687 425,970 425,419 -0.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.75% 13.19% 12.24% 8.02% 16.05% 16.47% 17.90% -
ROE 2.17% 1.72% 1.12% 0.00% 3.13% 2.39% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.43 10.92 7.68 3.63 16.32 12.21 7.07 60.83%
EPS 1.84 1.44 0.94 0.29 2.62 2.01 1.26 28.68%
DPS 0.72 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.8476 0.8396 0.8418 0.00 0.8365 0.8396 0.00 -
Adjusted Per Share Value based on latest NOSH - 427,435
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.40 10.90 7.69 3.64 16.30 12.20 7.06 60.76%
EPS 1.84 1.44 0.94 0.29 2.62 2.01 1.26 28.68%
DPS 0.72 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.8458 0.8378 0.8434 0.00 0.8356 0.8393 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.41 0.41 0.39 0.38 0.35 0.34 0.37 -
P/RPS 2.84 3.75 5.08 10.48 2.14 2.79 5.23 -33.41%
P/EPS 22.28 28.47 41.49 130.57 13.36 16.92 29.21 -16.50%
EY 4.49 3.51 2.41 0.77 7.49 5.91 3.42 19.87%
DY 1.76 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.48 0.49 0.46 0.00 0.42 0.40 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 19/02/04 20/11/03 27/08/03 11/06/03 11/04/03 25/11/02 -
Price 0.40 0.41 0.41 0.42 0.40 0.34 0.35 -
P/RPS 2.77 3.75 5.34 11.58 2.45 2.79 4.95 -32.06%
P/EPS 21.74 28.47 43.62 144.31 15.27 16.92 27.63 -14.75%
EY 4.60 3.51 2.29 0.69 6.55 5.91 3.62 17.30%
DY 1.80 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.47 0.49 0.49 0.00 0.48 0.40 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