[SDRED] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
11-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -7.14%
YoY- 147.0%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 17,281 15,502 17,472 21,903 22,140 7,953 7,703 71.28%
PBT 3,926 2,816 4,698 4,465 5,623 2,846 1,830 66.26%
Tax -1,580 -1,572 -2,107 -1,291 -2,205 -876 -386 155.66%
NP 2,346 1,244 2,591 3,174 3,418 1,970 1,444 38.15%
-
NP to SH 2,346 1,244 2,591 3,174 3,418 1,970 1,444 38.15%
-
Tax Rate 40.24% 55.82% 44.85% 28.91% 39.21% 30.78% 21.09% -
Total Cost 14,935 14,258 14,881 18,729 18,722 5,983 6,259 78.47%
-
Net Worth 359,065 0 355,306 0 0 355,242 337,243 4.26%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 4,247 - - - 3,179 -
Div Payout % - - 163.93% - - - 220.19% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 359,065 0 355,306 0 0 355,242 337,243 4.26%
NOSH 426,545 427,435 424,754 427,000 423,882 428,260 423,939 0.40%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 13.58% 8.02% 14.83% 14.49% 15.44% 24.77% 18.75% -
ROE 0.65% 0.00% 0.73% 0.00% 0.00% 0.55% 0.43% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.05 3.63 4.11 5.13 5.22 1.86 1.82 70.36%
EPS 0.55 0.29 0.61 0.74 0.80 0.46 0.34 37.76%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.75 -
NAPS 0.8418 0.00 0.8365 0.00 0.00 0.8295 0.7955 3.83%
Adjusted Per Share Value based on latest NOSH - 427,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.06 3.64 4.10 5.14 5.20 1.87 1.81 71.27%
EPS 0.55 0.29 0.61 0.74 0.80 0.46 0.34 37.76%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.75 -
NAPS 0.8426 0.00 0.8338 0.00 0.00 0.8337 0.7914 4.26%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.39 0.38 0.35 0.34 0.37 0.40 0.41 -
P/RPS 9.63 10.48 8.51 6.63 7.08 21.54 22.56 -43.27%
P/EPS 70.91 130.57 57.38 45.74 45.89 86.96 120.37 -29.70%
EY 1.41 0.77 1.74 2.19 2.18 1.15 0.83 42.32%
DY 0.00 0.00 2.86 0.00 0.00 0.00 1.83 -
P/NAPS 0.46 0.00 0.42 0.00 0.00 0.48 0.52 -7.84%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 11/06/03 11/04/03 25/11/02 22/08/02 30/05/02 -
Price 0.41 0.42 0.40 0.34 0.35 0.40 0.42 -
P/RPS 10.12 11.58 9.72 6.63 6.70 21.54 23.11 -42.30%
P/EPS 74.55 144.31 65.57 45.74 43.41 86.96 123.31 -28.47%
EY 1.34 0.69 1.53 2.19 2.30 1.15 0.81 39.83%
DY 0.00 0.00 2.50 0.00 0.00 0.00 1.79 -
P/NAPS 0.49 0.00 0.48 0.00 0.00 0.48 0.53 -5.09%

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