[SDRED] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -55.38%
YoY- -36.85%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 105,624 117,240 61,032 62,008 31,812 31,728 31,024 22.64%
PBT 15,868 23,912 6,200 11,264 11,384 7,716 2,824 33.31%
Tax -6,752 -8,664 -3,132 -6,288 -3,504 -2,932 -120 95.69%
NP 9,116 15,248 3,068 4,976 7,880 4,784 2,704 22.44%
-
NP to SH 9,116 15,248 3,068 4,976 7,880 4,784 2,704 22.44%
-
Tax Rate 42.55% 36.23% 50.52% 55.82% 30.78% 38.00% 4.25% -
Total Cost 96,508 101,992 57,964 57,032 23,932 26,944 28,320 22.66%
-
Net Worth 368,510 381,799 361,981 0 355,242 346,626 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 368,510 381,799 361,981 0 355,242 346,626 0 -
NOSH 430,000 428,314 426,111 427,435 428,260 427,142 435,833 -0.22%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.63% 13.01% 5.03% 8.02% 24.77% 15.08% 8.72% -
ROE 2.47% 3.99% 0.85% 0.00% 2.22% 1.38% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 24.56 27.37 14.32 14.51 7.43 7.43 7.12 22.90%
EPS 2.12 3.56 0.72 1.16 1.84 1.12 0.64 22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.857 0.8914 0.8495 0.00 0.8295 0.8115 0.00 -
Adjusted Per Share Value based on latest NOSH - 427,435
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 24.79 27.51 14.32 14.55 7.47 7.45 7.28 22.64%
EPS 2.14 3.58 0.72 1.17 1.85 1.12 0.63 22.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8648 0.896 0.8495 0.00 0.8337 0.8134 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.40 0.38 0.41 0.38 0.40 0.38 0.62 -
P/RPS 1.63 1.39 2.86 2.62 5.38 5.12 8.71 -24.36%
P/EPS 18.87 10.67 56.94 32.64 21.74 33.93 99.93 -24.24%
EY 5.30 9.37 1.76 3.06 4.60 2.95 1.00 32.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.48 0.00 0.48 0.47 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 24/08/05 24/09/04 27/08/03 22/08/02 17/09/01 27/07/00 -
Price 0.40 0.40 0.40 0.42 0.40 0.36 0.63 -
P/RPS 1.63 1.46 2.79 2.90 5.38 4.85 8.85 -24.56%
P/EPS 18.87 11.24 55.56 36.08 21.74 32.14 101.54 -24.44%
EY 5.30 8.90 1.80 2.77 4.60 3.11 0.98 32.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.47 0.00 0.48 0.44 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