[SDRED] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 8.2%
YoY- -60.65%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 48,676 164,070 121,101 103,603 63,776 260,640 205,191 -61.71%
PBT 5,190 21,228 14,843 11,662 10,284 107,910 36,189 -72.63%
Tax -2,499 -3,987 -2,202 -4,051 -3,250 -10,786 -7,756 -53.03%
NP 2,691 17,241 12,641 7,611 7,034 97,124 28,433 -79.26%
-
NP to SH 2,691 17,241 12,641 7,611 7,034 97,124 28,433 -79.26%
-
Tax Rate 48.15% 18.78% 14.84% 34.74% 31.60% 10.00% 21.43% -
Total Cost 45,985 146,829 108,460 95,992 56,742 163,516 176,758 -59.28%
-
Net Worth 500,440 495,008 491,253 485,573 491,058 481,273 411,319 13.98%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 500,440 495,008 491,253 485,573 491,058 481,273 411,319 13.98%
NOSH 427,142 425,703 425,622 425,195 426,303 426,169 426,281 0.13%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.53% 10.51% 10.44% 7.35% 11.03% 37.26% 13.86% -
ROE 0.54% 3.48% 2.57% 1.57% 1.43% 20.18% 6.91% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.40 38.54 28.45 24.37 14.96 61.16 48.14 -61.75%
EPS 0.63 4.05 2.97 1.79 1.65 22.79 6.67 -79.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1716 1.1628 1.1542 1.142 1.1519 1.1293 0.9649 13.82%
Adjusted Per Share Value based on latest NOSH - 412,142
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.42 38.50 28.42 24.31 14.97 61.16 48.15 -61.71%
EPS 0.63 4.05 2.97 1.79 1.65 22.79 6.67 -79.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1744 1.1616 1.1528 1.1395 1.1524 1.1294 0.9652 13.98%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.53 0.39 0.43 0.56 0.67 0.73 0.91 -
P/RPS 4.65 1.01 1.51 2.30 4.48 1.19 1.89 82.34%
P/EPS 84.13 9.63 14.48 31.28 40.61 3.20 13.64 236.69%
EY 1.19 10.38 6.91 3.20 2.46 31.22 7.33 -70.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.34 0.37 0.49 0.58 0.65 0.94 -38.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 26/05/09 16/02/09 21/11/08 19/08/08 20/05/08 19/02/08 -
Price 0.61 0.50 0.44 0.45 0.67 0.69 0.82 -
P/RPS 5.35 1.30 1.55 1.85 4.48 1.13 1.70 114.90%
P/EPS 96.83 12.35 14.81 25.14 40.61 3.03 12.29 296.44%
EY 1.03 8.10 6.75 3.98 2.46 33.03 8.13 -74.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.38 0.39 0.58 0.61 0.85 -27.95%

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