[SDRED] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 25.84%
YoY- 86.98%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 108,163 73,177 29,310 71,674 42,846 23,422 15,258 267.70%
PBT 19,854 13,340 5,978 19,934 15,622 11,197 1,550 444.91%
Tax -6,949 -5,015 -2,166 -5,305 -3,997 -2,214 -783 326.95%
NP 12,905 8,325 3,812 14,629 11,625 8,983 767 553.24%
-
NP to SH 12,905 8,325 3,812 14,629 11,625 8,983 767 553.24%
-
Tax Rate 35.00% 37.59% 36.23% 26.61% 25.59% 19.77% 50.52% -
Total Cost 95,258 64,852 25,498 57,045 31,221 14,439 14,491 249.71%
-
Net Worth 384,168 380,473 381,799 376,345 372,766 370,048 361,981 4.03%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 4,605 - - - -
Div Payout % - - - 31.48% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 384,168 380,473 381,799 376,345 372,766 370,048 361,981 4.03%
NOSH 425,907 426,923 428,314 426,453 425,824 425,734 426,111 -0.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.93% 11.38% 13.01% 20.41% 27.13% 38.35% 5.03% -
ROE 3.36% 2.19% 1.00% 3.89% 3.12% 2.43% 0.21% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 25.40 17.14 6.84 16.81 10.06 5.50 3.58 267.91%
EPS 3.03 1.95 0.89 3.43 2.73 2.11 0.18 553.45%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
NAPS 0.902 0.8912 0.8914 0.8825 0.8754 0.8692 0.8495 4.06%
Adjusted Per Share Value based on latest NOSH - 428,873
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 25.38 17.17 6.88 16.82 10.05 5.50 3.58 267.72%
EPS 3.03 1.95 0.89 3.43 2.73 2.11 0.18 553.45%
DPS 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
NAPS 0.9015 0.8929 0.896 0.8832 0.8748 0.8684 0.8495 4.02%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.35 0.41 0.38 0.40 0.44 0.39 0.41 -
P/RPS 1.38 2.39 5.55 2.38 4.37 7.09 11.45 -75.50%
P/EPS 11.55 21.03 42.70 11.66 16.12 18.48 227.78 -86.22%
EY 8.66 4.76 2.34 8.58 6.20 5.41 0.44 625.02%
DY 0.00 0.00 0.00 2.70 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.43 0.45 0.50 0.45 0.48 -12.89%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 24/11/05 24/08/05 27/05/05 22/02/05 08/11/04 24/09/04 -
Price 0.37 0.37 0.40 0.38 0.44 0.37 0.40 -
P/RPS 1.46 2.16 5.85 2.26 4.37 6.73 11.17 -74.14%
P/EPS 12.21 18.97 44.94 11.08 16.12 17.54 222.22 -85.47%
EY 8.19 5.27 2.23 9.03 6.20 5.70 0.45 588.25%
DY 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.45 0.43 0.50 0.43 0.47 -8.68%

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