[SDRED] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 23.08%
YoY- 87.74%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 63,776 55,449 75,716 62,827 66,648 34,633 28,016 73.13%
PBT 10,284 71,721 12,982 13,473 9,734 7,650 4,605 70.93%
Tax -3,250 -3,030 -3,890 -2,802 -1,064 3,229 -365 330.16%
NP 7,034 68,691 9,092 10,671 8,670 10,879 4,240 40.18%
-
NP to SH 7,034 68,691 9,092 10,671 8,670 10,879 4,240 40.18%
-
Tax Rate 31.60% 4.22% 29.96% 20.80% 10.93% -42.21% 7.93% -
Total Cost 56,742 -13,242 66,624 52,156 57,978 23,754 23,776 78.67%
-
Net Worth 491,058 480,112 411,871 402,851 39,518,970 38,791,568 368,328 21.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - 4,694 - -
Div Payout % - - - - - 43.15% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 491,058 480,112 411,871 402,851 39,518,970 38,791,568 368,328 21.15%
NOSH 426,303 426,122 426,854 426,840 427,093 426,796 424,000 0.36%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.03% 123.88% 12.01% 16.98% 13.01% 31.41% 15.13% -
ROE 1.43% 14.31% 2.21% 2.65% 0.02% 0.03% 1.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.96 13.01 17.74 14.72 15.61 8.11 6.61 72.46%
EPS 1.65 16.12 2.13 2.50 2.03 2.55 1.00 39.67%
DPS 0.00 0.00 0.00 0.00 0.00 1.10 0.00 -
NAPS 1.1519 1.1267 0.9649 0.9438 92.53 90.89 0.8687 20.71%
Adjusted Per Share Value based on latest NOSH - 426,840
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.97 13.01 17.77 14.74 15.64 8.13 6.57 73.24%
EPS 1.65 16.12 2.13 2.50 2.03 2.55 1.00 39.67%
DPS 0.00 0.00 0.00 0.00 0.00 1.10 0.00 -
NAPS 1.1524 1.1267 0.9665 0.9454 92.7397 91.0327 0.8644 21.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.67 0.73 0.91 1.00 1.16 0.73 0.38 -
P/RPS 4.48 5.61 5.13 6.79 7.43 9.00 5.75 -15.34%
P/EPS 40.61 4.53 42.72 40.00 57.14 28.64 38.00 4.53%
EY 2.46 22.08 2.34 2.50 1.75 3.49 2.63 -4.36%
DY 0.00 0.00 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 0.58 0.65 0.94 1.06 0.01 0.01 0.44 20.24%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 20/05/08 19/02/08 22/11/07 23/08/07 22/05/07 06/02/07 -
Price 0.67 0.69 0.82 0.89 0.98 0.90 0.45 -
P/RPS 4.48 5.30 4.62 6.05 6.28 11.09 6.81 -24.37%
P/EPS 40.61 4.28 38.50 35.60 48.28 35.31 45.00 -6.62%
EY 2.46 23.36 2.60 2.81 2.07 2.83 2.22 7.08%
DY 0.00 0.00 0.00 0.00 0.00 1.22 0.00 -
P/NAPS 0.58 0.61 0.85 0.94 0.01 0.01 0.52 7.55%

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