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

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -88.85%
YoY- -36.85%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 26,406 29,310 15,258 15,502 7,953 7,932 7,756 22.64%
PBT 3,967 5,978 1,550 2,816 2,846 1,929 706 33.31%
Tax -1,688 -2,166 -783 -1,572 -876 -733 -30 95.69%
NP 2,279 3,812 767 1,244 1,970 1,196 676 22.44%
-
NP to SH 2,279 3,812 767 1,244 1,970 1,196 676 22.44%
-
Tax Rate 42.55% 36.23% 50.52% 55.82% 30.78% 38.00% 4.25% -
Total Cost 24,127 25,498 14,491 14,258 5,983 6,736 7,080 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 0.62% 1.00% 0.21% 0.00% 0.55% 0.35% 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 6.14 6.84 3.58 3.63 1.86 1.86 1.78 22.90%
EPS 0.53 0.89 0.18 0.29 0.46 0.28 0.16 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 6.20 6.88 3.58 3.64 1.87 1.86 1.82 22.65%
EPS 0.53 0.89 0.18 0.29 0.46 0.28 0.16 22.08%
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 6.51 5.55 11.45 10.48 21.54 20.46 34.84 -24.37%
P/EPS 75.47 42.70 227.78 130.57 86.96 135.71 399.73 -24.24%
EY 1.32 2.34 0.44 0.77 1.15 0.74 0.25 31.94%
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 6.51 5.85 11.17 11.58 21.54 19.39 35.40 -24.58%
P/EPS 75.47 44.94 222.22 144.31 86.96 128.57 406.18 -24.45%
EY 1.32 2.23 0.45 0.69 1.15 0.78 0.25 31.94%
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