[SDRED] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 26.3%
YoY- 81.35%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 51,996 30,093 7,953 31,672 23,969 16,313 7,932 249.06%
PBT 12,920 8,455 2,846 10,637 8,807 6,306 1,929 254.09%
Tax -4,358 -3,067 -876 -3,702 -3,316 -2,100 -733 227.12%
NP 8,562 5,388 1,970 6,935 5,491 4,206 1,196 270.11%
-
NP to SH 8,562 5,388 1,970 6,935 5,491 4,206 1,196 270.11%
-
Tax Rate 33.73% 36.27% 30.78% 34.80% 37.65% 33.30% 38.00% -
Total Cost 43,434 24,705 5,983 24,737 18,478 12,107 6,736 245.25%
-
Net Worth 357,644 0 355,242 338,333 349,040 347,780 346,626 2.10%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 3,189 - - - -
Div Payout % - - - 46.00% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 357,644 0 355,242 338,333 349,040 347,780 346,626 2.10%
NOSH 425,970 425,419 428,260 425,308 425,658 424,848 427,142 -0.18%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.47% 17.90% 24.77% 21.90% 22.91% 25.78% 15.08% -
ROE 2.39% 0.00% 0.55% 2.05% 1.57% 1.21% 0.35% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 12.21 7.07 1.86 7.45 5.63 3.84 1.86 249.39%
EPS 2.01 1.26 0.46 1.63 1.29 0.99 0.28 270.79%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.8396 0.00 0.8295 0.7955 0.82 0.8186 0.8115 2.28%
Adjusted Per Share Value based on latest NOSH - 423,939
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 12.20 7.06 1.87 7.43 5.62 3.83 1.86 249.20%
EPS 2.01 1.26 0.46 1.63 1.29 0.99 0.28 270.79%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.8393 0.00 0.8337 0.794 0.8191 0.8161 0.8134 2.10%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.34 0.37 0.40 0.41 0.41 0.38 0.38 -
P/RPS 2.79 5.23 21.54 5.51 7.28 9.90 20.46 -73.41%
P/EPS 16.92 29.21 86.96 25.14 31.78 38.38 135.71 -74.94%
EY 5.91 3.42 1.15 3.98 3.15 2.61 0.74 298.04%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.48 0.52 0.50 0.46 0.47 -10.16%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 11/04/03 25/11/02 22/08/02 30/05/02 10/04/02 28/11/01 17/09/01 -
Price 0.34 0.35 0.40 0.42 0.47 0.43 0.36 -
P/RPS 2.79 4.95 21.54 5.64 8.35 11.20 19.39 -72.44%
P/EPS 16.92 27.63 86.96 25.76 36.43 43.43 128.57 -74.03%
EY 5.91 3.62 1.15 3.88 2.74 2.30 0.78 284.34%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.48 0.53 0.57 0.53 0.44 -6.14%

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