[SDRED] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -90.2%
YoY- -38.34%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 71,674 42,846 23,422 15,258 61,355 46,434 32,783 68.37%
PBT 19,934 15,622 11,197 1,550 13,443 10,547 6,805 104.59%
Tax -5,305 -3,997 -2,214 -783 -5,619 -4,424 -2,792 53.34%
NP 14,629 11,625 8,983 767 7,824 6,123 4,013 136.67%
-
NP to SH 14,629 11,625 8,983 767 7,824 6,123 4,013 136.67%
-
Tax Rate 26.61% 25.59% 19.77% 50.52% 41.80% 41.95% 41.03% -
Total Cost 57,045 31,221 14,439 14,491 53,531 40,311 28,770 57.76%
-
Net Worth 376,345 372,766 370,048 361,981 360,414 357,004 359,376 3.12%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 4,605 - - - 3,061 - - -
Div Payout % 31.48% - - - 39.13% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 376,345 372,766 370,048 361,981 360,414 357,004 359,376 3.12%
NOSH 426,453 425,824 425,734 426,111 425,217 425,208 426,914 -0.07%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 20.41% 27.13% 38.35% 5.03% 12.75% 13.19% 12.24% -
ROE 3.89% 3.12% 2.43% 0.21% 2.17% 1.72% 1.12% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.81 10.06 5.50 3.58 14.43 10.92 7.68 68.49%
EPS 3.43 2.73 2.11 0.18 1.84 1.44 0.94 136.82%
DPS 1.08 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 0.8825 0.8754 0.8692 0.8495 0.8476 0.8396 0.8418 3.19%
Adjusted Per Share Value based on latest NOSH - 426,111
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.82 10.05 5.50 3.58 14.40 10.90 7.69 68.41%
EPS 3.43 2.73 2.11 0.18 1.84 1.44 0.94 136.82%
DPS 1.08 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 0.8832 0.8748 0.8684 0.8495 0.8458 0.8378 0.8434 3.11%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.40 0.44 0.39 0.41 0.41 0.41 0.39 -
P/RPS 2.38 4.37 7.09 11.45 2.84 3.75 5.08 -39.65%
P/EPS 11.66 16.12 18.48 227.78 22.28 28.47 41.49 -57.06%
EY 8.58 6.20 5.41 0.44 4.49 3.51 2.41 132.97%
DY 2.70 0.00 0.00 0.00 1.76 0.00 0.00 -
P/NAPS 0.45 0.50 0.45 0.48 0.48 0.49 0.46 -1.45%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 22/02/05 08/11/04 24/09/04 27/05/04 19/02/04 20/11/03 -
Price 0.38 0.44 0.37 0.40 0.40 0.41 0.41 -
P/RPS 2.26 4.37 6.73 11.17 2.77 3.75 5.34 -43.60%
P/EPS 11.08 16.12 17.54 222.22 21.74 28.47 43.62 -59.85%
EY 9.03 6.20 5.70 0.45 4.60 3.51 2.29 149.38%
DY 2.84 0.00 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 0.43 0.50 0.43 0.47 0.47 0.49 0.49 -8.33%

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