[SDRED] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 27.78%
YoY- -29.85%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 42,846 23,422 15,258 61,355 46,434 32,783 15,502 96.34%
PBT 15,622 11,197 1,550 13,443 10,547 6,805 2,816 211.75%
Tax -3,997 -2,214 -783 -5,619 -4,424 -2,792 -1,572 85.76%
NP 11,625 8,983 767 7,824 6,123 4,013 1,244 340.66%
-
NP to SH 11,625 8,983 767 7,824 6,123 4,013 1,244 340.66%
-
Tax Rate 25.59% 19.77% 50.52% 41.80% 41.95% 41.03% 55.82% -
Total Cost 31,221 14,439 14,491 53,531 40,311 28,770 14,258 68.22%
-
Net Worth 372,766 370,048 361,981 360,414 357,004 359,376 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 3,061 - - - -
Div Payout % - - - 39.13% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 372,766 370,048 361,981 360,414 357,004 359,376 0 -
NOSH 425,824 425,734 426,111 425,217 425,208 426,914 427,435 -0.25%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 27.13% 38.35% 5.03% 12.75% 13.19% 12.24% 8.02% -
ROE 3.12% 2.43% 0.21% 2.17% 1.72% 1.12% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.06 5.50 3.58 14.43 10.92 7.68 3.63 96.69%
EPS 2.73 2.11 0.18 1.84 1.44 0.94 0.29 342.81%
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
NAPS 0.8754 0.8692 0.8495 0.8476 0.8396 0.8418 0.00 -
Adjusted Per Share Value based on latest NOSH - 425,249
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.05 5.50 3.58 14.40 10.90 7.69 3.64 96.20%
EPS 2.73 2.11 0.18 1.84 1.44 0.94 0.29 342.81%
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
NAPS 0.8748 0.8684 0.8495 0.8458 0.8378 0.8434 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.44 0.39 0.41 0.41 0.41 0.39 0.38 -
P/RPS 4.37 7.09 11.45 2.84 3.75 5.08 10.48 -44.03%
P/EPS 16.12 18.48 227.78 22.28 28.47 41.49 130.57 -75.04%
EY 6.20 5.41 0.44 4.49 3.51 2.41 0.77 299.19%
DY 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.48 0.48 0.49 0.46 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 08/11/04 24/09/04 27/05/04 19/02/04 20/11/03 27/08/03 -
Price 0.44 0.37 0.40 0.40 0.41 0.41 0.42 -
P/RPS 4.37 6.73 11.17 2.77 3.75 5.34 11.58 -47.62%
P/EPS 16.12 17.54 222.22 21.74 28.47 43.62 144.31 -76.65%
EY 6.20 5.70 0.45 4.60 3.51 2.29 0.69 329.34%
DY 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.47 0.47 0.49 0.49 0.00 -

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