[SDRED] YoY Annualized Quarter Result on 30-Jun-2002 [#1]

Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 13.63%
YoY- 64.72%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 117,240 61,032 62,008 31,812 31,728 31,024 29,940 -1.44%
PBT 23,912 6,200 11,264 11,384 7,716 2,824 -1,256 -
Tax -8,664 -3,132 -6,288 -3,504 -2,932 -120 1,256 -
NP 15,248 3,068 4,976 7,880 4,784 2,704 0 -100.00%
-
NP to SH 15,248 3,068 4,976 7,880 4,784 2,704 -4,748 -
-
Tax Rate 36.23% 50.52% 55.82% 30.78% 38.00% 4.25% - -
Total Cost 101,992 57,964 57,032 23,932 26,944 28,320 29,940 -1.29%
-
Net Worth 381,799 361,981 0 355,242 346,626 0 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 381,799 361,981 0 355,242 346,626 0 0 -100.00%
NOSH 428,314 426,111 427,435 428,260 427,142 435,833 263,777 -0.51%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 13.01% 5.03% 8.02% 24.77% 15.08% 8.72% 0.00% -
ROE 3.99% 0.85% 0.00% 2.22% 1.38% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 27.37 14.32 14.51 7.43 7.43 7.12 11.35 -0.93%
EPS 3.56 0.72 1.16 1.84 1.12 0.64 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8914 0.8495 0.00 0.8295 0.8115 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 428,260
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 27.51 14.32 14.55 7.47 7.45 7.28 7.03 -1.44%
EPS 3.58 0.72 1.17 1.85 1.12 0.63 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.896 0.8495 0.00 0.8337 0.8134 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.38 0.41 0.38 0.40 0.38 0.62 0.00 -
P/RPS 1.39 2.86 2.62 5.38 5.12 8.71 0.00 -100.00%
P/EPS 10.67 56.94 32.64 21.74 33.93 99.93 0.00 -100.00%
EY 9.37 1.76 3.06 4.60 2.95 1.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.00 0.48 0.47 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/05 24/09/04 27/08/03 22/08/02 17/09/01 27/07/00 - -
Price 0.40 0.40 0.42 0.40 0.36 0.63 0.00 -
P/RPS 1.46 2.79 2.90 5.38 4.85 8.85 0.00 -100.00%
P/EPS 11.24 55.56 36.08 21.74 32.14 101.54 0.00 -100.00%
EY 8.90 1.80 2.77 4.60 3.11 0.98 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.00 0.48 0.44 0.00 0.00 -100.00%

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