[SDRED] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 12.48%
YoY- 184.77%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 312,294 254,086 380,794 292,436 218,532 207,206 258,950 3.16%
PBT 47,026 48,940 57,560 36,456 17,438 23,324 46,414 0.21%
Tax -9,510 -7,276 -17,574 -10,838 -8,442 -8,102 -7,732 3.50%
NP 37,516 41,664 39,986 25,618 8,996 15,222 38,682 -0.50%
-
NP to SH 37,516 41,664 39,986 25,618 8,996 15,222 38,682 -0.50%
-
Tax Rate 20.22% 14.87% 30.53% 29.73% 48.41% 34.74% 16.66% -
Total Cost 274,778 212,422 340,808 266,818 209,536 191,984 220,268 3.75%
-
Net Worth 660,113 623,295 583,505 512,828 496,392 485,573 402,071 8.60%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 660,113 623,295 583,505 512,828 496,392 485,573 402,071 8.60%
NOSH 426,127 426,127 426,289 425,548 424,339 425,195 426,013 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.01% 16.40% 10.50% 8.76% 4.12% 7.35% 14.94% -
ROE 5.68% 6.68% 6.85% 5.00% 1.81% 3.13% 9.62% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 73.29 59.63 89.33 68.72 51.50 48.73 60.78 3.16%
EPS 8.80 9.78 9.38 6.02 2.12 3.58 9.08 -0.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5491 1.4627 1.3688 1.2051 1.1698 1.142 0.9438 8.60%
Adjusted Per Share Value based on latest NOSH - 426,047
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 73.29 59.63 89.36 68.63 51.28 48.63 60.77 3.16%
EPS 8.80 9.78 9.38 6.01 2.11 3.57 9.08 -0.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5491 1.4627 1.3693 1.2035 1.1649 1.1395 0.9435 8.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.91 0.71 0.65 0.70 0.59 0.56 1.00 -
P/RPS 1.24 1.19 0.73 1.02 1.15 1.15 1.65 -4.64%
P/EPS 10.34 7.26 6.93 11.63 27.83 15.64 11.01 -1.04%
EY 9.67 13.77 14.43 8.60 3.59 6.39 9.08 1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.49 0.47 0.58 0.50 0.49 1.06 -9.29%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 22/11/12 23/11/11 23/11/10 24/11/09 21/11/08 22/11/07 -
Price 0.90 0.77 0.70 0.74 0.57 0.45 0.89 -
P/RPS 1.23 1.29 0.78 1.08 1.11 0.92 1.46 -2.81%
P/EPS 10.22 7.88 7.46 12.29 26.89 12.57 9.80 0.70%
EY 9.78 12.70 13.40 8.14 3.72 7.96 10.20 -0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.51 0.61 0.49 0.39 0.94 -7.72%

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