[SDRED] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -5.28%
YoY- 81.35%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 69,328 60,186 31,812 31,672 31,958 32,626 31,728 68.14%
PBT 17,226 16,910 11,384 10,637 11,742 12,612 7,716 70.56%
Tax -5,810 -6,134 -3,504 -3,702 -4,421 -4,200 -2,932 57.56%
NP 11,416 10,776 7,880 6,935 7,321 8,412 4,784 78.29%
-
NP to SH 11,416 10,776 7,880 6,935 7,321 8,412 4,784 78.29%
-
Tax Rate 33.73% 36.27% 30.78% 34.80% 37.65% 33.30% 38.00% -
Total Cost 57,912 49,410 23,932 24,737 24,637 24,214 26,944 66.31%
-
Net Worth 357,644 0 355,242 338,333 349,040 347,780 346,626 2.10%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 3,189 - - - -
Div Payout % - - - 46.00% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 357,644 0 355,242 338,333 349,040 347,780 346,626 2.10%
NOSH 425,970 425,419 428,260 425,308 425,658 424,848 427,142 -0.18%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 16.47% 17.90% 24.77% 21.90% 22.91% 25.78% 15.08% -
ROE 3.19% 0.00% 2.22% 2.05% 2.10% 2.42% 1.38% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 16.28 14.15 7.43 7.45 7.51 7.68 7.43 68.45%
EPS 2.68 2.52 1.84 1.63 1.72 1.98 1.12 78.61%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.8396 0.00 0.8295 0.7955 0.82 0.8186 0.8115 2.28%
Adjusted Per Share Value based on latest NOSH - 423,939
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 16.27 14.12 7.47 7.43 7.50 7.66 7.45 68.08%
EPS 2.68 2.53 1.85 1.63 1.72 1.97 1.12 78.61%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.8393 0.00 0.8337 0.794 0.8191 0.8161 0.8134 2.10%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.34 0.37 0.40 0.41 0.41 0.38 0.38 -
P/RPS 2.09 2.62 5.38 5.51 5.46 4.95 5.12 -44.88%
P/EPS 12.69 14.61 21.74 25.14 23.84 19.19 33.93 -47.99%
EY 7.88 6.85 4.60 3.98 4.20 5.21 2.95 92.17%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.48 0.52 0.50 0.46 0.47 -10.16%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 11/04/03 25/11/02 22/08/02 30/05/02 10/04/02 28/11/01 17/09/01 -
Price 0.34 0.35 0.40 0.42 0.47 0.43 0.36 -
P/RPS 2.09 2.47 5.38 5.64 6.26 5.60 4.85 -42.86%
P/EPS 12.69 13.82 21.74 25.76 27.33 21.72 32.14 -46.08%
EY 7.88 7.24 4.60 3.88 3.66 4.60 3.11 85.54%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.48 0.53 0.57 0.53 0.44 -6.14%

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