[SDRED] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 53.25%
YoY- -5.44%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 129,475 66,648 107,495 72,862 44,846 26,406 137,759 -4.04%
PBT 23,207 9,734 21,958 14,308 9,703 3,967 25,544 -6.19%
Tax -3,866 -1,064 1,124 -2,105 -1,740 -1,688 -9,192 -43.83%
NP 19,341 8,670 23,082 12,203 7,963 2,279 16,352 11.83%
-
NP to SH 19,341 8,670 23,082 12,203 7,963 2,279 16,352 11.83%
-
Tax Rate 16.66% 10.93% -5.12% 14.71% 17.93% 42.55% 35.98% -
Total Cost 110,134 57,978 84,413 60,659 36,883 24,127 121,407 -6.28%
-
Net Worth 402,071 39,518,970 387,101 370,655 365,659 368,510 362,298 7.18%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 4,685 - - - 4,599 -
Div Payout % - - 20.30% - - - 28.13% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 402,071 39,518,970 387,101 370,655 365,659 368,510 362,298 7.18%
NOSH 426,013 427,093 425,948 426,678 425,828 430,000 425,833 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 14.94% 13.01% 21.47% 16.75% 17.76% 8.63% 11.87% -
ROE 4.81% 0.02% 5.96% 3.29% 2.18% 0.62% 4.51% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.39 15.61 25.24 17.08 10.53 6.14 32.35 -4.07%
EPS 4.54 2.03 5.42 2.86 1.87 0.53 3.84 11.79%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 1.08 -
NAPS 0.9438 92.53 0.9088 0.8687 0.8587 0.857 0.8508 7.15%
Adjusted Per Share Value based on latest NOSH - 424,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.38 15.64 25.23 17.10 10.52 6.20 32.33 -4.05%
EPS 4.54 2.03 5.42 2.86 1.87 0.53 3.84 11.79%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 1.08 -
NAPS 0.9435 92.7397 0.9084 0.8698 0.8581 0.8648 0.8502 7.18%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.00 1.16 0.73 0.38 0.38 0.40 0.38 -
P/RPS 3.29 7.43 2.89 2.23 3.61 6.51 1.17 99.09%
P/EPS 22.03 57.14 13.47 13.29 20.32 75.47 9.90 70.36%
EY 4.54 1.75 7.42 7.53 4.92 1.32 10.11 -41.33%
DY 0.00 0.00 1.51 0.00 0.00 0.00 2.84 -
P/NAPS 1.06 0.01 0.80 0.44 0.44 0.47 0.45 76.94%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 22/05/07 06/02/07 22/11/06 22/08/06 24/05/06 -
Price 0.89 0.98 0.90 0.45 0.40 0.40 0.39 -
P/RPS 2.93 6.28 3.57 2.64 3.80 6.51 1.21 80.22%
P/EPS 19.60 48.28 16.61 15.73 21.39 75.47 10.16 54.90%
EY 5.10 2.07 6.02 6.36 4.68 1.32 9.85 -35.49%
DY 0.00 0.00 1.22 0.00 0.00 0.00 2.77 -
P/NAPS 0.94 0.01 0.99 0.52 0.47 0.47 0.46 60.96%

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