[SDRED] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 241.59%
YoY- 320.78%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 121,101 103,603 63,776 260,640 205,191 129,475 66,648 48.63%
PBT 14,843 11,662 10,284 107,910 36,189 23,207 9,734 32.31%
Tax -2,202 -4,051 -3,250 -10,786 -7,756 -3,866 -1,064 62.04%
NP 12,641 7,611 7,034 97,124 28,433 19,341 8,670 28.43%
-
NP to SH 12,641 7,611 7,034 97,124 28,433 19,341 8,670 28.43%
-
Tax Rate 14.84% 34.74% 31.60% 10.00% 21.43% 16.66% 10.93% -
Total Cost 108,460 95,992 56,742 163,516 176,758 110,134 57,978 51.53%
-
Net Worth 491,253 485,573 491,058 481,273 411,319 402,071 39,518,970 -94.56%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 491,253 485,573 491,058 481,273 411,319 402,071 39,518,970 -94.56%
NOSH 425,622 425,195 426,303 426,169 426,281 426,013 427,093 -0.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.44% 7.35% 11.03% 37.26% 13.86% 14.94% 13.01% -
ROE 2.57% 1.57% 1.43% 20.18% 6.91% 4.81% 0.02% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.45 24.37 14.96 61.16 48.14 30.39 15.61 48.93%
EPS 2.97 1.79 1.65 22.79 6.67 4.54 2.03 28.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1542 1.142 1.1519 1.1293 0.9649 0.9438 92.53 -94.54%
Adjusted Per Share Value based on latest NOSH - 426,122
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.42 24.31 14.97 61.16 48.15 30.38 15.64 48.64%
EPS 2.97 1.79 1.65 22.79 6.67 4.54 2.03 28.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1528 1.1395 1.1524 1.1294 0.9652 0.9435 92.7397 -94.56%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.43 0.56 0.67 0.73 0.91 1.00 1.16 -
P/RPS 1.51 2.30 4.48 1.19 1.89 3.29 7.43 -65.26%
P/EPS 14.48 31.28 40.61 3.20 13.64 22.03 57.14 -59.78%
EY 6.91 3.20 2.46 31.22 7.33 4.54 1.75 148.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.49 0.58 0.65 0.94 1.06 0.01 998.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 16/02/09 21/11/08 19/08/08 20/05/08 19/02/08 22/11/07 23/08/07 -
Price 0.44 0.45 0.67 0.69 0.82 0.89 0.98 -
P/RPS 1.55 1.85 4.48 1.13 1.70 2.93 6.28 -60.48%
P/EPS 14.81 25.14 40.61 3.03 12.29 19.60 48.28 -54.35%
EY 6.75 3.98 2.46 33.03 8.13 5.10 2.07 119.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.58 0.61 0.85 0.94 0.01 1017.89%

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