[SDRED] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -10.06%
YoY- -33.52%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 8,164 15,258 14,921 13,647 17,281 15,502 17,472 -39.70%
PBT 9,647 1,550 2,896 3,743 3,926 2,816 4,698 61.34%
Tax -1,431 -783 -1,195 -1,633 -1,580 -1,572 -2,107 -22.68%
NP 8,216 767 1,701 2,110 2,346 1,244 2,591 115.38%
-
NP to SH 8,216 767 1,701 2,110 2,346 1,244 2,591 115.38%
-
Tax Rate 14.83% 50.52% 41.26% 43.63% 40.24% 55.82% 44.85% -
Total Cost -52 14,491 13,220 11,537 14,935 14,258 14,881 -
-
Net Worth 370,017 361,981 360,441 354,311 359,065 0 355,306 2.73%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 3,061 - - - 4,247 -
Div Payout % - - 180.00% - - - 163.93% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 370,017 361,981 360,441 354,311 359,065 0 355,306 2.73%
NOSH 425,699 426,111 425,249 422,000 426,545 427,435 424,754 0.14%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 100.64% 5.03% 11.40% 15.46% 13.58% 8.02% 14.83% -
ROE 2.22% 0.21% 0.47% 0.60% 0.65% 0.00% 0.73% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.92 3.58 3.51 3.23 4.05 3.63 4.11 -39.71%
EPS 1.93 0.18 0.40 0.50 0.55 0.29 0.61 115.06%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 1.00 -
NAPS 0.8692 0.8495 0.8476 0.8396 0.8418 0.00 0.8365 2.58%
Adjusted Per Share Value based on latest NOSH - 422,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.92 3.58 3.50 3.20 4.06 3.64 4.10 -39.61%
EPS 1.93 0.18 0.40 0.50 0.55 0.29 0.61 115.06%
DPS 0.00 0.00 0.72 0.00 0.00 0.00 1.00 -
NAPS 0.8683 0.8495 0.8459 0.8315 0.8426 0.00 0.8338 2.73%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.39 0.41 0.41 0.41 0.39 0.38 0.35 -
P/RPS 20.34 11.45 11.69 12.68 9.63 10.48 8.51 78.48%
P/EPS 20.21 227.78 102.50 82.00 70.91 130.57 57.38 -50.03%
EY 4.95 0.44 0.98 1.22 1.41 0.77 1.74 100.39%
DY 0.00 0.00 1.76 0.00 0.00 0.00 2.86 -
P/NAPS 0.45 0.48 0.48 0.49 0.46 0.00 0.42 4.69%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 24/09/04 27/05/04 19/02/04 20/11/03 27/08/03 11/06/03 -
Price 0.37 0.40 0.40 0.41 0.41 0.42 0.40 -
P/RPS 19.29 11.17 11.40 12.68 10.12 11.58 9.72 57.72%
P/EPS 19.17 222.22 100.00 82.00 74.55 144.31 65.57 -55.85%
EY 5.22 0.45 1.00 1.22 1.34 0.69 1.53 126.12%
DY 0.00 0.00 1.80 0.00 0.00 0.00 2.50 -
P/NAPS 0.43 0.47 0.47 0.49 0.49 0.00 0.48 -7.05%

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