[SINDORA] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -33.76%
YoY- 213.97%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 115,028 88,273 84,941 66,768 59,508 56,588 62,445 50.21%
PBT 18,540 9,673 7,105 5,410 7,888 2,359 696 790.15%
Tax -1,324 -3,680 -2,685 -1,870 -2,544 -1,428 -513 88.04%
NP 17,216 5,993 4,420 3,540 5,344 931 182 1970.32%
-
NP to SH 17,216 5,993 4,420 3,540 5,344 931 182 1970.32%
-
Tax Rate 7.14% 38.04% 37.79% 34.57% 32.25% 60.53% 73.71% -
Total Cost 97,812 82,280 80,521 63,228 54,164 55,657 62,262 35.10%
-
Net Worth 188,428 169,953 175,839 178,923 183,579 199,263 203,542 -5.00%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 14,402 - - - 9,580 - -
Div Payout % - 240.33% - - - 1,029.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 188,428 169,953 175,839 178,923 183,579 199,263 203,542 -5.00%
NOSH 102,966 96,019 96,086 96,195 96,115 95,800 97,856 3.44%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 14.97% 6.79% 5.20% 5.30% 8.98% 1.65% 0.29% -
ROE 9.14% 3.53% 2.51% 1.98% 2.91% 0.47% 0.09% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 111.71 91.93 88.40 69.41 61.91 59.07 63.81 45.20%
EPS 16.72 6.46 4.64 3.68 5.56 0.97 0.19 1873.05%
DPS 0.00 15.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.83 1.77 1.83 1.86 1.91 2.08 2.08 -8.17%
Adjusted Per Share Value based on latest NOSH - 96,444
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 119.91 92.02 88.55 69.60 62.03 58.99 65.10 50.20%
EPS 17.95 6.25 4.61 3.69 5.57 0.97 0.19 1968.58%
DPS 0.00 15.01 0.00 0.00 0.00 9.99 0.00 -
NAPS 1.9643 1.7717 1.833 1.8652 1.9137 2.0772 2.1218 -5.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 1.45 1.38 1.39 1.32 1.21 0.00 0.00 -
P/RPS 1.30 1.50 1.57 1.90 1.95 0.00 0.00 -
P/EPS 8.67 22.11 30.22 35.87 21.76 0.00 0.00 -
EY 11.53 4.52 3.31 2.79 4.60 0.00 0.00 -
DY 0.00 10.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.78 0.76 0.71 0.63 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 20/11/03 26/08/03 28/05/03 27/02/03 28/11/02 -
Price 1.30 1.45 1.35 1.38 1.38 1.34 0.00 -
P/RPS 1.16 1.58 1.53 1.99 2.23 2.27 0.00 -
P/EPS 7.78 23.23 29.35 37.50 24.82 137.89 0.00 -
EY 12.86 4.30 3.41 2.67 4.03 0.73 0.00 -
DY 0.00 10.34 0.00 0.00 0.00 7.46 0.00 -
P/NAPS 0.71 0.82 0.74 0.74 0.72 0.64 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