[SDRED] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 485.59%
YoY- 123.85%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 258,950 89,692 146,354 46,844 65,566 60,186 32,626 41.21%
PBT 46,414 19,406 26,680 22,394 13,610 16,910 12,612 24.24%
Tax -7,732 -3,480 -10,030 -4,428 -5,584 -6,134 -4,200 10.70%
NP 38,682 15,926 16,650 17,966 8,026 10,776 8,412 28.93%
-
NP to SH 38,682 15,926 16,650 17,966 8,026 10,776 8,412 28.93%
-
Tax Rate 16.66% 17.93% 37.59% 19.77% 41.03% 36.27% 33.30% -
Total Cost 220,268 73,766 129,704 28,878 57,540 49,410 24,214 44.45%
-
Net Worth 402,071 365,659 380,473 370,048 359,376 0 347,780 2.44%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 402,071 365,659 380,473 370,048 359,376 0 347,780 2.44%
NOSH 426,013 425,828 426,923 425,734 426,914 425,419 424,848 0.04%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 14.94% 17.76% 11.38% 38.35% 12.24% 17.90% 25.78% -
ROE 9.62% 4.36% 4.38% 4.86% 2.23% 0.00% 2.42% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 60.78 21.06 34.28 11.00 15.36 14.15 7.68 41.14%
EPS 9.08 3.74 3.90 4.22 1.88 2.52 1.98 28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9438 0.8587 0.8912 0.8692 0.8418 0.00 0.8186 2.39%
Adjusted Per Share Value based on latest NOSH - 425,699
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 60.77 21.05 34.35 10.99 15.39 14.12 7.66 41.20%
EPS 9.08 3.74 3.91 4.22 1.88 2.53 1.97 28.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9435 0.8581 0.8929 0.8684 0.8434 0.00 0.8161 2.44%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.00 0.38 0.41 0.39 0.39 0.37 0.38 -
P/RPS 1.65 1.80 1.20 3.54 2.54 2.62 4.95 -16.72%
P/EPS 11.01 10.16 10.51 9.24 20.74 14.61 19.19 -8.84%
EY 9.08 9.84 9.51 10.82 4.82 6.85 5.21 9.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.44 0.46 0.45 0.46 0.00 0.46 14.92%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 22/11/06 24/11/05 08/11/04 20/11/03 25/11/02 28/11/01 -
Price 0.89 0.40 0.37 0.37 0.41 0.35 0.43 -
P/RPS 1.46 1.90 1.08 3.36 2.67 2.47 5.60 -20.06%
P/EPS 9.80 10.70 9.49 8.77 21.81 13.82 21.72 -12.41%
EY 10.20 9.35 10.54 11.41 4.59 7.24 4.60 14.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.47 0.42 0.43 0.49 0.00 0.53 10.01%

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