[SDRED] YoY Cumulative 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- 1071.19%
YoY- 123.85%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 129,475 44,846 73,177 23,422 32,783 30,093 16,313 41.21%
PBT 23,207 9,703 13,340 11,197 6,805 8,455 6,306 24.24%
Tax -3,866 -1,740 -5,015 -2,214 -2,792 -3,067 -2,100 10.70%
NP 19,341 7,963 8,325 8,983 4,013 5,388 4,206 28.93%
-
NP to SH 19,341 7,963 8,325 8,983 4,013 5,388 4,206 28.93%
-
Tax Rate 16.66% 17.93% 37.59% 19.77% 41.03% 36.27% 33.30% -
Total Cost 110,134 36,883 64,852 14,439 28,770 24,705 12,107 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 4.81% 2.18% 2.19% 2.43% 1.12% 0.00% 1.21% -
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 30.39 10.53 17.14 5.50 7.68 7.07 3.84 41.14%
EPS 4.54 1.87 1.95 2.11 0.94 1.26 0.99 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 30.38 10.52 17.17 5.50 7.69 7.06 3.83 41.19%
EPS 4.54 1.87 1.95 2.11 0.94 1.26 0.99 28.88%
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 3.29 3.61 2.39 7.09 5.08 5.23 9.90 -16.76%
P/EPS 22.03 20.32 21.03 18.48 41.49 29.21 38.38 -8.83%
EY 4.54 4.92 4.76 5.41 2.41 3.42 2.61 9.66%
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 2.93 3.80 2.16 6.73 5.34 4.95 11.20 -20.01%
P/EPS 19.60 21.39 18.97 17.54 43.62 27.63 43.43 -12.41%
EY 5.10 4.68 5.27 5.70 2.29 3.62 2.30 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