[SDRED] QoQ Quarter Result on 30-Sep-2002 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 73.5%
YoY- 13.55%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 15,502 17,472 21,903 22,140 7,953 7,703 7,656 60.25%
PBT 2,816 4,698 4,465 5,623 2,846 1,830 2,501 8.25%
Tax -1,572 -2,107 -1,291 -2,205 -876 -386 -1,216 18.72%
NP 1,244 2,591 3,174 3,418 1,970 1,444 1,285 -2.14%
-
NP to SH 1,244 2,591 3,174 3,418 1,970 1,444 1,285 -2.14%
-
Tax Rate 55.82% 44.85% 28.91% 39.21% 30.78% 21.09% 48.62% -
Total Cost 14,258 14,881 18,729 18,722 5,983 6,259 6,371 71.34%
-
Net Worth 0 355,306 0 0 355,242 337,243 351,233 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 4,247 - - - 3,179 - -
Div Payout % - 163.93% - - - 220.19% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 0 355,306 0 0 355,242 337,243 351,233 -
NOSH 427,435 424,754 427,000 423,882 428,260 423,939 428,333 -0.14%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.02% 14.83% 14.49% 15.44% 24.77% 18.75% 16.78% -
ROE 0.00% 0.73% 0.00% 0.00% 0.55% 0.43% 0.37% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.63 4.11 5.13 5.22 1.86 1.82 1.79 60.42%
EPS 0.29 0.61 0.74 0.80 0.46 0.34 0.30 -2.24%
DPS 0.00 1.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.00 0.8365 0.00 0.00 0.8295 0.7955 0.82 -
Adjusted Per Share Value based on latest NOSH - 423,882
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.64 4.10 5.14 5.20 1.87 1.81 1.80 60.12%
EPS 0.29 0.61 0.74 0.80 0.46 0.34 0.30 -2.24%
DPS 0.00 1.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.00 0.8338 0.00 0.00 0.8337 0.7914 0.8242 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.38 0.35 0.34 0.37 0.40 0.41 0.41 -
P/RPS 10.48 8.51 6.63 7.08 21.54 22.56 22.94 -40.76%
P/EPS 130.57 57.38 45.74 45.89 86.96 120.37 136.67 -3.00%
EY 0.77 1.74 2.19 2.18 1.15 0.83 0.73 3.63%
DY 0.00 2.86 0.00 0.00 0.00 1.83 0.00 -
P/NAPS 0.00 0.42 0.00 0.00 0.48 0.52 0.50 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 11/06/03 11/04/03 25/11/02 22/08/02 30/05/02 10/04/02 -
Price 0.42 0.40 0.34 0.35 0.40 0.42 0.47 -
P/RPS 11.58 9.72 6.63 6.70 21.54 23.11 26.30 -42.21%
P/EPS 144.31 65.57 45.74 43.41 86.96 123.31 156.67 -5.34%
EY 0.69 1.53 2.19 2.30 1.15 0.81 0.64 5.15%
DY 0.00 2.50 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.00 0.48 0.00 0.00 0.48 0.53 0.57 -

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