[SDRED] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 37.61%
YoY- -140.76%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 154,688 148,360 144,196 166,726 125,458 77,636 243,844 -26.15%
PBT 21,020 36,268 -9,507 -1,372 -4,750 -28,056 6,597 116.38%
Tax -1,490 -6,792 -3,376 -5,922 -6,942 -8,748 -11,057 -73.68%
NP 19,530 29,476 -12,883 -7,294 -11,692 -36,804 -4,460 -
-
NP to SH 19,530 29,476 -12,883 -7,294 -11,692 -36,804 -4,460 -
-
Tax Rate 7.09% 18.73% - - - - 167.61% -
Total Cost 135,158 118,884 157,079 174,021 137,150 114,440 248,304 -33.30%
-
Net Worth 853,617 855,194 845,776 832,950 832,268 831,373 836,188 1.38%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 853,617 855,194 845,776 832,950 832,268 831,373 836,188 1.38%
NOSH 426,127 426,127 426,127 426,127 426,127 426,127 426,127 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.63% 19.87% -8.93% -4.38% -9.32% -47.41% -1.83% -
ROE 2.29% 3.45% -1.52% -0.88% -1.40% -4.43% -0.53% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.30 34.82 33.84 39.13 29.44 18.22 57.22 -26.14%
EPS 4.58 6.92 -3.02 -1.71 -2.74 -8.64 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0032 2.0069 1.9848 1.9547 1.9531 1.951 1.9623 1.38%
Adjusted Per Share Value based on latest NOSH - 426,127
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.30 34.82 33.84 39.13 29.44 18.22 57.22 -26.14%
EPS 4.58 6.92 -3.02 -1.71 -2.74 -8.64 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0032 2.0069 1.9848 1.9547 1.9531 1.951 1.9623 1.38%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.59 0.665 0.52 0.545 0.485 0.50 0.42 -
P/RPS 1.63 1.91 1.54 1.39 1.65 2.74 0.73 70.75%
P/EPS 12.87 9.61 -17.20 -31.84 -17.68 -5.79 -40.13 -
EY 7.77 10.40 -5.81 -3.14 -5.66 -17.27 -2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.26 0.28 0.25 0.26 0.21 23.98%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 23/08/21 31/05/21 25/02/21 23/11/20 24/08/20 29/06/20 -
Price 0.58 0.62 0.715 0.525 0.47 0.50 0.51 -
P/RPS 1.60 1.78 2.11 1.34 1.60 2.74 0.89 47.79%
P/EPS 12.66 8.96 -23.65 -30.67 -17.13 -5.79 -48.73 -
EY 7.90 11.16 -4.23 -3.26 -5.84 -17.27 -2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.36 0.27 0.24 0.26 0.26 7.54%

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