[SDRED] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 53.25%
YoY- -5.44%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 168,212 121,101 205,191 72,862 108,163 42,846 46,434 23.90%
PBT 15,060 14,843 36,189 14,308 19,854 15,622 10,547 6.11%
Tax -7,456 -2,202 -7,756 -2,105 -6,949 -3,997 -4,424 9.08%
NP 7,604 12,641 28,433 12,203 12,905 11,625 6,123 3.67%
-
NP to SH 7,604 12,641 28,433 12,203 12,905 11,625 6,123 3.67%
-
Tax Rate 49.51% 14.84% 21.43% 14.71% 35.00% 25.59% 41.95% -
Total Cost 160,608 108,460 176,758 60,659 95,258 31,221 40,311 25.88%
-
Net Worth 507,930 491,253 411,319 370,655 384,168 372,766 357,004 6.04%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 507,930 491,253 411,319 370,655 384,168 372,766 357,004 6.04%
NOSH 427,191 425,622 426,281 426,678 425,907 425,824 425,208 0.07%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.52% 10.44% 13.86% 16.75% 11.93% 27.13% 13.19% -
ROE 1.50% 2.57% 6.91% 3.29% 3.36% 3.12% 1.72% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 39.38 28.45 48.14 17.08 25.40 10.06 10.92 23.81%
EPS 1.78 2.97 6.67 2.86 3.03 2.73 1.44 3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.189 1.1542 0.9649 0.8687 0.902 0.8754 0.8396 5.96%
Adjusted Per Share Value based on latest NOSH - 424,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 39.47 28.42 48.15 17.10 25.38 10.05 10.90 23.89%
EPS 1.78 2.97 6.67 2.86 3.03 2.73 1.44 3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.192 1.1528 0.9652 0.8698 0.9015 0.8748 0.8378 6.04%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.59 0.43 0.91 0.38 0.35 0.44 0.41 -
P/RPS 1.50 1.51 1.89 2.23 1.38 4.37 3.75 -14.15%
P/EPS 33.15 14.48 13.64 13.29 11.55 16.12 28.47 2.56%
EY 3.02 6.91 7.33 7.53 8.66 6.20 3.51 -2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.94 0.44 0.39 0.50 0.49 0.33%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 16/02/09 19/02/08 06/02/07 21/02/06 22/02/05 19/02/04 -
Price 0.58 0.44 0.82 0.45 0.37 0.44 0.41 -
P/RPS 1.47 1.55 1.70 2.64 1.46 4.37 3.75 -14.43%
P/EPS 32.58 14.81 12.29 15.73 12.21 16.12 28.47 2.27%
EY 3.07 6.75 8.13 6.36 8.19 6.20 3.51 -2.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.85 0.52 0.41 0.50 0.49 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