[SDRED] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 61.29%
YoY- -25.52%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 89,692 146,354 46,844 65,566 60,186 32,626 32,892 18.18%
PBT 19,406 26,680 22,394 13,610 16,910 12,612 5,052 25.13%
Tax -3,480 -10,030 -4,428 -5,584 -6,134 -4,200 138 -
NP 15,926 16,650 17,966 8,026 10,776 8,412 5,190 20.53%
-
NP to SH 15,926 16,650 17,966 8,026 10,776 8,412 5,190 20.53%
-
Tax Rate 17.93% 37.59% 19.77% 41.03% 36.27% 33.30% -2.73% -
Total Cost 73,766 129,704 28,878 57,540 49,410 24,214 27,702 17.72%
-
Net Worth 365,659 380,473 370,048 359,376 0 347,780 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 365,659 380,473 370,048 359,376 0 347,780 0 -
NOSH 425,828 426,923 425,734 426,914 425,419 424,848 423,888 0.07%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 17.76% 11.38% 38.35% 12.24% 17.90% 25.78% 15.78% -
ROE 4.36% 4.38% 4.86% 2.23% 0.00% 2.42% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 21.06 34.28 11.00 15.36 14.15 7.68 7.76 18.09%
EPS 3.74 3.90 4.22 1.88 2.52 1.98 1.22 20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8587 0.8912 0.8692 0.8418 0.00 0.8186 0.00 -
Adjusted Per Share Value based on latest NOSH - 426,545
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 21.05 34.35 10.99 15.39 14.12 7.66 7.72 18.18%
EPS 3.74 3.91 4.22 1.88 2.53 1.97 1.22 20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8581 0.8929 0.8684 0.8434 0.00 0.8161 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.38 0.41 0.39 0.39 0.37 0.38 0.54 -
P/RPS 1.80 1.20 3.54 2.54 2.62 4.95 6.96 -20.17%
P/EPS 10.16 10.51 9.24 20.74 14.61 19.19 44.10 -21.69%
EY 9.84 9.51 10.82 4.82 6.85 5.21 2.27 27.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.45 0.46 0.00 0.46 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 24/11/05 08/11/04 20/11/03 25/11/02 28/11/01 27/11/00 -
Price 0.40 0.37 0.37 0.41 0.35 0.43 0.49 -
P/RPS 1.90 1.08 3.36 2.67 2.47 5.60 6.31 -18.12%
P/EPS 10.70 9.49 8.77 21.81 13.82 21.72 40.02 -19.72%
EY 9.35 10.54 11.41 4.59 7.24 4.60 2.50 24.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.43 0.49 0.00 0.53 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