[SDRED] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 4.23%
YoY- 397.0%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 255,104 266,592 105,624 117,240 61,032 62,008 31,812 41.43%
PBT 41,136 38,936 15,868 23,912 6,200 11,264 11,384 23.85%
Tax -13,000 -4,256 -6,752 -8,664 -3,132 -6,288 -3,504 24.39%
NP 28,136 34,680 9,116 15,248 3,068 4,976 7,880 23.60%
-
NP to SH 28,136 34,680 9,116 15,248 3,068 4,976 7,880 23.60%
-
Tax Rate 31.60% 10.93% 42.55% 36.23% 50.52% 55.82% 30.78% -
Total Cost 226,968 231,912 96,508 101,992 57,964 57,032 23,932 45.43%
-
Net Worth 491,058 39,518,970 368,510 381,799 361,981 0 355,242 5.53%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 491,058 39,518,970 368,510 381,799 361,981 0 355,242 5.53%
NOSH 426,303 427,093 430,000 428,314 426,111 427,435 428,260 -0.07%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.03% 13.01% 8.63% 13.01% 5.03% 8.02% 24.77% -
ROE 5.73% 0.09% 2.47% 3.99% 0.85% 0.00% 2.22% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 59.84 62.42 24.56 27.37 14.32 14.51 7.43 41.53%
EPS 6.60 8.12 2.12 3.56 0.72 1.16 1.84 23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1519 92.53 0.857 0.8914 0.8495 0.00 0.8295 5.61%
Adjusted Per Share Value based on latest NOSH - 428,314
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 59.87 62.56 24.79 27.51 14.32 14.55 7.47 41.41%
EPS 6.60 8.14 2.14 3.58 0.72 1.17 1.85 23.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1524 92.7397 0.8648 0.896 0.8495 0.00 0.8337 5.53%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.67 1.16 0.40 0.38 0.41 0.38 0.40 -
P/RPS 1.12 1.86 1.63 1.39 2.86 2.62 5.38 -22.99%
P/EPS 10.15 14.29 18.87 10.67 56.94 32.64 21.74 -11.91%
EY 9.85 7.00 5.30 9.37 1.76 3.06 4.60 13.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.01 0.47 0.43 0.48 0.00 0.48 3.20%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 19/08/08 23/08/07 22/08/06 24/08/05 24/09/04 27/08/03 22/08/02 -
Price 0.67 0.98 0.40 0.40 0.40 0.42 0.40 -
P/RPS 1.12 1.57 1.63 1.46 2.79 2.90 5.38 -22.99%
P/EPS 10.15 12.07 18.87 11.24 55.56 36.08 21.74 -11.91%
EY 9.85 8.29 5.30 8.90 1.80 2.77 4.60 13.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.01 0.47 0.45 0.47 0.00 0.48 3.20%

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