[SDRED] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 89.15%
YoY- 41.16%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 205,191 129,475 66,648 107,495 72,862 44,846 26,406 290.85%
PBT 36,189 23,207 9,734 21,958 14,308 9,703 3,967 334.83%
Tax -7,756 -3,866 -1,064 1,124 -2,105 -1,740 -1,688 175.61%
NP 28,433 19,341 8,670 23,082 12,203 7,963 2,279 435.45%
-
NP to SH 28,433 19,341 8,670 23,082 12,203 7,963 2,279 435.45%
-
Tax Rate 21.43% 16.66% 10.93% -5.12% 14.71% 17.93% 42.55% -
Total Cost 176,758 110,134 57,978 84,413 60,659 36,883 24,127 275.84%
-
Net Worth 411,319 402,071 39,518,970 387,101 370,655 365,659 368,510 7.58%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 4,685 - - - -
Div Payout % - - - 20.30% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 411,319 402,071 39,518,970 387,101 370,655 365,659 368,510 7.58%
NOSH 426,281 426,013 427,093 425,948 426,678 425,828 430,000 -0.57%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.86% 14.94% 13.01% 21.47% 16.75% 17.76% 8.63% -
ROE 6.91% 4.81% 0.02% 5.96% 3.29% 2.18% 0.62% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.14 30.39 15.61 25.24 17.08 10.53 6.14 293.18%
EPS 6.67 4.54 2.03 5.42 2.86 1.87 0.53 438.55%
DPS 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
NAPS 0.9649 0.9438 92.53 0.9088 0.8687 0.8587 0.857 8.20%
Adjusted Per Share Value based on latest NOSH - 426,796
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 48.15 30.38 15.64 25.23 17.10 10.52 6.20 290.70%
EPS 6.67 4.54 2.03 5.42 2.86 1.87 0.53 438.55%
DPS 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
NAPS 0.9652 0.9435 92.7397 0.9084 0.8698 0.8581 0.8648 7.57%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.91 1.00 1.16 0.73 0.38 0.38 0.40 -
P/RPS 1.89 3.29 7.43 2.89 2.23 3.61 6.51 -56.05%
P/EPS 13.64 22.03 57.14 13.47 13.29 20.32 75.47 -67.93%
EY 7.33 4.54 1.75 7.42 7.53 4.92 1.32 212.60%
DY 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
P/NAPS 0.94 1.06 0.01 0.80 0.44 0.44 0.47 58.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 22/11/07 23/08/07 22/05/07 06/02/07 22/11/06 22/08/06 -
Price 0.82 0.89 0.98 0.90 0.45 0.40 0.40 -
P/RPS 1.70 2.93 6.28 3.57 2.64 3.80 6.51 -59.04%
P/EPS 12.29 19.60 48.28 16.61 15.73 21.39 75.47 -70.08%
EY 8.13 5.10 2.07 6.02 6.36 4.68 1.32 234.89%
DY 0.00 0.00 0.00 1.22 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 0.01 0.99 0.52 0.47 0.47 48.27%

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