[SDRED] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -86.06%
YoY- -40.22%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 107,495 72,862 44,846 26,406 137,759 108,163 73,177 29.25%
PBT 21,958 14,308 9,703 3,967 25,544 19,854 13,340 39.45%
Tax 1,124 -2,105 -1,740 -1,688 -9,192 -6,949 -5,015 -
NP 23,082 12,203 7,963 2,279 16,352 12,905 8,325 97.48%
-
NP to SH 23,082 12,203 7,963 2,279 16,352 12,905 8,325 97.48%
-
Tax Rate -5.12% 14.71% 17.93% 42.55% 35.98% 35.00% 37.59% -
Total Cost 84,413 60,659 36,883 24,127 121,407 95,258 64,852 19.23%
-
Net Worth 387,101 370,655 365,659 368,510 362,298 384,168 380,473 1.15%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,685 - - - 4,599 - - -
Div Payout % 20.30% - - - 28.13% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 387,101 370,655 365,659 368,510 362,298 384,168 380,473 1.15%
NOSH 425,948 426,678 425,828 430,000 425,833 425,907 426,923 -0.15%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 21.47% 16.75% 17.76% 8.63% 11.87% 11.93% 11.38% -
ROE 5.96% 3.29% 2.18% 0.62% 4.51% 3.36% 2.19% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.24 17.08 10.53 6.14 32.35 25.40 17.14 29.46%
EPS 5.42 2.86 1.87 0.53 3.84 3.03 1.95 97.80%
DPS 1.10 0.00 0.00 0.00 1.08 0.00 0.00 -
NAPS 0.9088 0.8687 0.8587 0.857 0.8508 0.902 0.8912 1.31%
Adjusted Per Share Value based on latest NOSH - 430,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 25.23 17.10 10.52 6.20 32.33 25.38 17.17 29.28%
EPS 5.42 2.86 1.87 0.53 3.84 3.03 1.95 97.80%
DPS 1.10 0.00 0.00 0.00 1.08 0.00 0.00 -
NAPS 0.9084 0.8698 0.8581 0.8648 0.8502 0.9015 0.8929 1.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.73 0.38 0.38 0.40 0.38 0.35 0.41 -
P/RPS 2.89 2.23 3.61 6.51 1.17 1.38 2.39 13.51%
P/EPS 13.47 13.29 20.32 75.47 9.90 11.55 21.03 -25.71%
EY 7.42 7.53 4.92 1.32 10.11 8.66 4.76 34.47%
DY 1.51 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 0.80 0.44 0.44 0.47 0.45 0.39 0.46 44.66%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 06/02/07 22/11/06 22/08/06 24/05/06 21/02/06 24/11/05 -
Price 0.90 0.45 0.40 0.40 0.39 0.37 0.37 -
P/RPS 3.57 2.64 3.80 6.51 1.21 1.46 2.16 39.83%
P/EPS 16.61 15.73 21.39 75.47 10.16 12.21 18.97 -8.48%
EY 6.02 6.36 4.68 1.32 9.85 8.19 5.27 9.28%
DY 1.22 0.00 0.00 0.00 2.77 0.00 0.00 -
P/NAPS 0.99 0.52 0.47 0.47 0.46 0.41 0.42 77.20%

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