[SDRED] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 26.71%
YoY- 11.78%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 72,862 44,846 26,406 137,759 108,163 73,177 29,310 83.20%
PBT 14,308 9,703 3,967 25,544 19,854 13,340 5,978 78.64%
Tax -2,105 -1,740 -1,688 -9,192 -6,949 -5,015 -2,166 -1.88%
NP 12,203 7,963 2,279 16,352 12,905 8,325 3,812 116.74%
-
NP to SH 12,203 7,963 2,279 16,352 12,905 8,325 3,812 116.74%
-
Tax Rate 14.71% 17.93% 42.55% 35.98% 35.00% 37.59% 36.23% -
Total Cost 60,659 36,883 24,127 121,407 95,258 64,852 25,498 77.92%
-
Net Worth 370,655 365,659 368,510 362,298 384,168 380,473 381,799 -1.95%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 4,599 - - - -
Div Payout % - - - 28.13% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 370,655 365,659 368,510 362,298 384,168 380,473 381,799 -1.95%
NOSH 426,678 425,828 430,000 425,833 425,907 426,923 428,314 -0.25%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.75% 17.76% 8.63% 11.87% 11.93% 11.38% 13.01% -
ROE 3.29% 2.18% 0.62% 4.51% 3.36% 2.19% 1.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.08 10.53 6.14 32.35 25.40 17.14 6.84 83.75%
EPS 2.86 1.87 0.53 3.84 3.03 1.95 0.89 117.30%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
NAPS 0.8687 0.8587 0.857 0.8508 0.902 0.8912 0.8914 -1.70%
Adjusted Per Share Value based on latest NOSH - 425,555
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.10 10.52 6.20 32.33 25.38 17.17 6.88 83.18%
EPS 2.86 1.87 0.53 3.84 3.03 1.95 0.89 117.30%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
NAPS 0.8698 0.8581 0.8648 0.8502 0.9015 0.8929 0.896 -1.95%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.38 0.38 0.40 0.38 0.35 0.41 0.38 -
P/RPS 2.23 3.61 6.51 1.17 1.38 2.39 5.55 -45.45%
P/EPS 13.29 20.32 75.47 9.90 11.55 21.03 42.70 -53.97%
EY 7.53 4.92 1.32 10.11 8.66 4.76 2.34 117.50%
DY 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.47 0.45 0.39 0.46 0.43 1.54%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 06/02/07 22/11/06 22/08/06 24/05/06 21/02/06 24/11/05 24/08/05 -
Price 0.45 0.40 0.40 0.39 0.37 0.37 0.40 -
P/RPS 2.64 3.80 6.51 1.21 1.46 2.16 5.85 -41.08%
P/EPS 15.73 21.39 75.47 10.16 12.21 18.97 44.94 -50.23%
EY 6.36 4.68 1.32 9.85 8.19 5.27 2.23 100.72%
DY 0.00 0.00 0.00 2.77 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.47 0.46 0.41 0.42 0.45 10.08%

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