[SDRED] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -25.4%
YoY- -7.42%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 62,827 66,648 34,633 28,016 18,440 26,406 29,596 65.09%
PBT 13,473 9,734 7,650 4,605 5,736 3,967 5,690 77.55%
Tax -2,802 -1,064 3,229 -365 -52 -1,688 -2,243 15.97%
NP 10,671 8,670 10,879 4,240 5,684 2,279 3,447 112.26%
-
NP to SH 10,671 8,670 10,879 4,240 5,684 2,279 3,447 112.26%
-
Tax Rate 20.80% 10.93% -42.21% 7.93% 0.91% 42.55% 39.42% -
Total Cost 52,156 57,978 23,754 23,776 12,756 24,127 26,149 58.38%
-
Net Worth 402,851 39,518,970 38,791,568 368,328 366,981 368,510 362,062 7.36%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 4,694 - - - 4,596 -
Div Payout % - - 43.15% - - - 133.33% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 402,851 39,518,970 38,791,568 368,328 366,981 368,510 362,062 7.36%
NOSH 426,840 427,093 426,796 424,000 427,368 430,000 425,555 0.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.98% 13.01% 31.41% 15.13% 30.82% 8.63% 11.65% -
ROE 2.65% 0.02% 0.03% 1.15% 1.55% 0.62% 0.95% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.72 15.61 8.11 6.61 4.31 6.14 6.95 64.84%
EPS 2.50 2.03 2.55 1.00 1.33 0.53 0.81 111.83%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 1.08 -
NAPS 0.9438 92.53 90.89 0.8687 0.8587 0.857 0.8508 7.15%
Adjusted Per Share Value based on latest NOSH - 424,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 14.74 15.64 8.13 6.57 4.33 6.20 6.95 64.99%
EPS 2.50 2.03 2.55 1.00 1.33 0.53 0.81 111.83%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 1.08 -
NAPS 0.9454 92.7397 91.0327 0.8644 0.8612 0.8648 0.8497 7.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.00 1.16 0.73 0.38 0.38 0.40 0.38 -
P/RPS 6.79 7.43 9.00 5.75 8.81 6.51 5.46 15.62%
P/EPS 40.00 57.14 28.64 38.00 28.57 75.47 46.91 -10.06%
EY 2.50 1.75 3.49 2.63 3.50 1.32 2.13 11.25%
DY 0.00 0.00 1.51 0.00 0.00 0.00 2.84 -
P/NAPS 1.06 0.01 0.01 0.44 0.44 0.47 0.45 76.94%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 23/08/07 22/05/07 06/02/07 22/11/06 22/08/06 24/05/06 -
Price 0.89 0.98 0.90 0.45 0.40 0.40 0.39 -
P/RPS 6.05 6.28 11.09 6.81 9.27 6.51 5.61 5.15%
P/EPS 35.60 48.28 35.31 45.00 30.08 75.47 48.15 -18.21%
EY 2.81 2.07 2.83 2.22 3.32 1.32 2.08 22.18%
DY 0.00 0.00 1.22 0.00 0.00 0.00 2.77 -
P/NAPS 0.94 0.01 0.01 0.52 0.47 0.47 0.46 60.96%

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