[SDRED] QoQ Cumulative Quarter Result on 31-Dec-2001 [#3]

Announcement Date
10-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 30.55%
YoY- 62.74%
Quarter Report
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 30,093 7,953 31,672 23,969 16,313 7,932 32,567 -5.12%
PBT 8,455 2,846 10,637 8,807 6,306 1,929 5,627 31.15%
Tax -3,067 -876 -3,702 -3,316 -2,100 -733 -1,803 42.45%
NP 5,388 1,970 6,935 5,491 4,206 1,196 3,824 25.65%
-
NP to SH 5,388 1,970 6,935 5,491 4,206 1,196 3,824 25.65%
-
Tax Rate 36.27% 30.78% 34.80% 37.65% 33.30% 38.00% 32.04% -
Total Cost 24,705 5,983 24,737 18,478 12,107 6,736 28,743 -9.59%
-
Net Worth 0 355,242 338,333 349,040 347,780 346,626 343,607 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 3,189 - - - - -
Div Payout % - - 46.00% - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 0 355,242 338,333 349,040 347,780 346,626 343,607 -
NOSH 425,419 428,260 425,308 425,658 424,848 427,142 424,888 0.08%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 17.90% 24.77% 21.90% 22.91% 25.78% 15.08% 11.74% -
ROE 0.00% 0.55% 2.05% 1.57% 1.21% 0.35% 1.11% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.07 1.86 7.45 5.63 3.84 1.86 7.66 -5.19%
EPS 1.26 0.46 1.63 1.29 0.99 0.28 0.90 25.12%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8295 0.7955 0.82 0.8186 0.8115 0.8087 -
Adjusted Per Share Value based on latest NOSH - 428,333
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.06 1.87 7.43 5.62 3.83 1.86 7.64 -5.12%
EPS 1.26 0.46 1.63 1.29 0.99 0.28 0.90 25.12%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8337 0.794 0.8191 0.8161 0.8134 0.8063 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.37 0.40 0.41 0.41 0.38 0.38 0.38 -
P/RPS 5.23 21.54 5.51 7.28 9.90 20.46 4.96 3.59%
P/EPS 29.21 86.96 25.14 31.78 38.38 135.71 42.22 -21.75%
EY 3.42 1.15 3.98 3.15 2.61 0.74 2.37 27.66%
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.52 0.50 0.46 0.47 0.47 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 22/08/02 30/05/02 10/04/02 28/11/01 17/09/01 31/05/01 -
Price 0.35 0.40 0.42 0.47 0.43 0.36 0.38 -
P/RPS 4.95 21.54 5.64 8.35 11.20 19.39 4.96 -0.13%
P/EPS 27.63 86.96 25.76 36.43 43.43 128.57 42.22 -24.60%
EY 3.62 1.15 3.88 2.74 2.30 0.78 2.37 32.59%
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.53 0.57 0.53 0.44 0.47 -

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