[SDRED] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
11-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 58.91%
YoY- 55.93%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 32,783 15,502 69,468 51,996 30,093 7,953 31,672 2.32%
PBT 6,805 2,816 17,618 12,920 8,455 2,846 10,637 -25.73%
Tax -2,792 -1,572 -6,465 -4,358 -3,067 -876 -3,702 -17.13%
NP 4,013 1,244 11,153 8,562 5,388 1,970 6,935 -30.53%
-
NP to SH 4,013 1,244 11,153 8,562 5,388 1,970 6,935 -30.53%
-
Tax Rate 41.03% 55.82% 36.70% 33.73% 36.27% 30.78% 34.80% -
Total Cost 28,770 14,258 58,315 43,434 24,705 5,983 24,737 10.58%
-
Net Worth 359,376 0 356,087 357,644 0 355,242 338,333 4.10%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 4,256 - - - 3,189 -
Div Payout % - - 38.17% - - - 46.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 359,376 0 356,087 357,644 0 355,242 338,333 4.10%
NOSH 426,914 427,435 425,687 425,970 425,419 428,260 425,308 0.25%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.24% 8.02% 16.05% 16.47% 17.90% 24.77% 21.90% -
ROE 1.12% 0.00% 3.13% 2.39% 0.00% 0.55% 2.05% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.68 3.63 16.32 12.21 7.07 1.86 7.45 2.04%
EPS 0.94 0.29 2.62 2.01 1.26 0.46 1.63 -30.69%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.75 -
NAPS 0.8418 0.00 0.8365 0.8396 0.00 0.8295 0.7955 3.83%
Adjusted Per Share Value based on latest NOSH - 427,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.69 3.64 16.30 12.20 7.06 1.87 7.43 2.31%
EPS 0.94 0.29 2.62 2.01 1.26 0.46 1.63 -30.69%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.75 -
NAPS 0.8434 0.00 0.8356 0.8393 0.00 0.8337 0.794 4.10%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.39 0.38 0.35 0.34 0.37 0.40 0.41 -
P/RPS 5.08 10.48 2.14 2.79 5.23 21.54 5.51 -5.26%
P/EPS 41.49 130.57 13.36 16.92 29.21 86.96 25.14 39.61%
EY 2.41 0.77 7.49 5.91 3.42 1.15 3.98 -28.40%
DY 0.00 0.00 2.86 0.00 0.00 0.00 1.83 -
P/NAPS 0.46 0.00 0.42 0.40 0.00 0.48 0.52 -7.84%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 11/06/03 11/04/03 25/11/02 22/08/02 30/05/02 -
Price 0.41 0.42 0.40 0.34 0.35 0.40 0.42 -
P/RPS 5.34 11.58 2.45 2.79 4.95 21.54 5.64 -3.57%
P/EPS 43.62 144.31 15.27 16.92 27.63 86.96 25.76 42.02%
EY 2.29 0.69 6.55 5.91 3.62 1.15 3.88 -29.61%
DY 0.00 0.00 2.50 0.00 0.00 0.00 1.79 -
P/NAPS 0.49 0.00 0.48 0.40 0.00 0.48 0.53 -5.09%

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