[SDRED] QoQ Quarter Result on 31-Mar-2004 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -19.38%
YoY- -34.35%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 19,424 8,164 15,258 14,921 13,647 17,281 15,502 16.14%
PBT 4,425 9,647 1,550 2,896 3,743 3,926 2,816 34.97%
Tax -1,783 -1,431 -783 -1,195 -1,633 -1,580 -1,572 8.71%
NP 2,642 8,216 767 1,701 2,110 2,346 1,244 64.84%
-
NP to SH 2,642 8,216 767 1,701 2,110 2,346 1,244 64.84%
-
Tax Rate 40.29% 14.83% 50.52% 41.26% 43.63% 40.24% 55.82% -
Total Cost 16,782 -52 14,491 13,220 11,537 14,935 14,258 11.42%
-
Net Worth 373,033 370,017 361,981 360,441 354,311 359,065 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 3,061 - - - -
Div Payout % - - - 180.00% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 373,033 370,017 361,981 360,441 354,311 359,065 0 -
NOSH 426,129 425,699 426,111 425,249 422,000 426,545 427,435 -0.20%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.60% 100.64% 5.03% 11.40% 15.46% 13.58% 8.02% -
ROE 0.71% 2.22% 0.21% 0.47% 0.60% 0.65% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.56 1.92 3.58 3.51 3.23 4.05 3.63 16.34%
EPS 0.62 1.93 0.18 0.40 0.50 0.55 0.29 65.57%
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
NAPS 0.8754 0.8692 0.8495 0.8476 0.8396 0.8418 0.00 -
Adjusted Per Share Value based on latest NOSH - 425,249
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.56 1.92 3.58 3.50 3.20 4.06 3.64 16.13%
EPS 0.62 1.93 0.18 0.40 0.50 0.55 0.29 65.57%
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
NAPS 0.8754 0.8683 0.8495 0.8459 0.8315 0.8426 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.44 0.39 0.41 0.41 0.41 0.39 0.38 -
P/RPS 9.65 20.34 11.45 11.69 12.68 9.63 10.48 -5.32%
P/EPS 70.97 20.21 227.78 102.50 82.00 70.91 130.57 -33.27%
EY 1.41 4.95 0.44 0.98 1.22 1.41 0.77 49.40%
DY 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.48 0.48 0.49 0.46 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 08/11/04 24/09/04 27/05/04 19/02/04 20/11/03 27/08/03 -
Price 0.44 0.37 0.40 0.40 0.41 0.41 0.42 -
P/RPS 9.65 19.29 11.17 11.40 12.68 10.12 11.58 -11.39%
P/EPS 70.97 19.17 222.22 100.00 82.00 74.55 144.31 -37.56%
EY 1.41 5.22 0.45 1.00 1.22 1.34 0.69 60.68%
DY 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.47 0.47 0.49 0.49 0.00 -

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