[SDRED] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -62.44%
YoY- 280.43%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 260,640 205,191 129,475 66,648 107,495 72,862 44,846 222.90%
PBT 107,910 36,189 23,207 9,734 21,958 14,308 9,703 397.50%
Tax -10,786 -7,756 -3,866 -1,064 1,124 -2,105 -1,740 237.07%
NP 97,124 28,433 19,341 8,670 23,082 12,203 7,963 429.06%
-
NP to SH 97,124 28,433 19,341 8,670 23,082 12,203 7,963 429.06%
-
Tax Rate 10.00% 21.43% 16.66% 10.93% -5.12% 14.71% 17.93% -
Total Cost 163,516 176,758 110,134 57,978 84,413 60,659 36,883 169.62%
-
Net Worth 481,273 411,319 402,071 39,518,970 387,101 370,655 365,659 20.08%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - 4,685 - - -
Div Payout % - - - - 20.30% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 481,273 411,319 402,071 39,518,970 387,101 370,655 365,659 20.08%
NOSH 426,169 426,281 426,013 427,093 425,948 426,678 425,828 0.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 37.26% 13.86% 14.94% 13.01% 21.47% 16.75% 17.76% -
ROE 20.18% 6.91% 4.81% 0.02% 5.96% 3.29% 2.18% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 61.16 48.14 30.39 15.61 25.24 17.08 10.53 222.77%
EPS 22.79 6.67 4.54 2.03 5.42 2.86 1.87 428.77%
DPS 0.00 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 1.1293 0.9649 0.9438 92.53 0.9088 0.8687 0.8587 20.01%
Adjusted Per Share Value based on latest NOSH - 427,093
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 61.16 48.15 30.38 15.64 25.23 17.10 10.52 222.97%
EPS 22.79 6.67 4.54 2.03 5.42 2.86 1.87 428.77%
DPS 0.00 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 1.1294 0.9652 0.9435 92.7397 0.9084 0.8698 0.8581 20.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.73 0.91 1.00 1.16 0.73 0.38 0.38 -
P/RPS 1.19 1.89 3.29 7.43 2.89 2.23 3.61 -52.24%
P/EPS 3.20 13.64 22.03 57.14 13.47 13.29 20.32 -70.80%
EY 31.22 7.33 4.54 1.75 7.42 7.53 4.92 242.36%
DY 0.00 0.00 0.00 0.00 1.51 0.00 0.00 -
P/NAPS 0.65 0.94 1.06 0.01 0.80 0.44 0.44 29.67%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 19/02/08 22/11/07 23/08/07 22/05/07 06/02/07 22/11/06 -
Price 0.69 0.82 0.89 0.98 0.90 0.45 0.40 -
P/RPS 1.13 1.70 2.93 6.28 3.57 2.64 3.80 -55.41%
P/EPS 3.03 12.29 19.60 48.28 16.61 15.73 21.39 -72.79%
EY 33.03 8.13 5.10 2.07 6.02 6.36 4.68 267.50%
DY 0.00 0.00 0.00 0.00 1.22 0.00 0.00 -
P/NAPS 0.61 0.85 0.94 0.01 0.99 0.52 0.47 18.96%

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