[SDRED] YoY Quarter Result on 30-Jun-2002 [#1]

Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 36.43%
YoY- 64.72%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 29,310 15,258 15,502 7,953 7,932 7,756 7,485 -1.44%
PBT 5,978 1,550 2,816 2,846 1,929 706 -314 -
Tax -2,166 -783 -1,572 -876 -733 -30 314 -
NP 3,812 767 1,244 1,970 1,196 676 0 -100.00%
-
NP to SH 3,812 767 1,244 1,970 1,196 676 -1,187 -
-
Tax Rate 36.23% 50.52% 55.82% 30.78% 38.00% 4.25% - -
Total Cost 25,498 14,491 14,258 5,983 6,736 7,080 7,485 -1.29%
-
Net Worth 381,799 361,981 0 355,242 346,626 0 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 381,799 361,981 0 355,242 346,626 0 0 -100.00%
NOSH 428,314 426,111 427,435 428,260 427,142 435,833 263,777 -0.51%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 13.01% 5.03% 8.02% 24.77% 15.08% 8.72% 0.00% -
ROE 1.00% 0.21% 0.00% 0.55% 0.35% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 6.84 3.58 3.63 1.86 1.86 1.78 2.84 -0.93%
EPS 0.89 0.18 0.29 0.46 0.28 0.16 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8914 0.8495 0.00 0.8295 0.8115 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 428,260
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 6.88 3.58 3.64 1.87 1.86 1.82 1.76 -1.43%
EPS 0.89 0.18 0.29 0.46 0.28 0.16 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.896 0.8495 0.00 0.8337 0.8134 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.38 0.41 0.38 0.40 0.38 0.62 0.00 -
P/RPS 5.55 11.45 10.48 21.54 20.46 34.84 0.00 -100.00%
P/EPS 42.70 227.78 130.57 86.96 135.71 399.73 0.00 -100.00%
EY 2.34 0.44 0.77 1.15 0.74 0.25 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.00 0.48 0.47 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/05 24/09/04 27/08/03 22/08/02 17/09/01 27/07/00 - -
Price 0.40 0.40 0.42 0.40 0.36 0.63 0.00 -
P/RPS 5.85 11.17 11.58 21.54 19.39 35.40 0.00 -100.00%
P/EPS 44.94 222.22 144.31 86.96 128.57 406.18 0.00 -100.00%
EY 2.23 0.45 0.69 1.15 0.78 0.25 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.00 0.48 0.44 0.00 0.00 -100.00%

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