[SINDORA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SINDORA] SINDORA BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 63.84%
YoY- -37.8%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 96,535 47,892 207,300 152,227 98,306 44,075 138,681 -21.50%
PBT 8,584 3,738 13,965 8,708 5,094 3,553 19,473 -42.16%
Tax -1,659 -661 -3,574 -1,488 -818 -621 -6,898 -61.42%
NP 6,925 3,077 10,391 7,220 4,276 2,932 12,575 -32.88%
-
NP to SH 6,497 3,077 10,007 6,729 4,107 2,932 12,575 -35.69%
-
Tax Rate 19.33% 17.68% 25.59% 17.09% 16.06% 17.48% 35.42% -
Total Cost 89,610 44,815 196,909 145,007 94,030 41,143 126,106 -20.41%
-
Net Worth 181,840 180,047 153,609 172,418 169,718 99,727 179,860 0.73%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,452 - 12,983 - - - 9,416 -59.32%
Div Payout % 37.76% - 129.75% - - - 74.89% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 181,840 180,047 153,609 172,418 169,718 99,727 179,860 0.73%
NOSH 94,708 95,263 91,434 93,199 93,767 99,727 94,167 0.38%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.17% 6.42% 5.01% 4.74% 4.35% 6.65% 9.07% -
ROE 3.57% 1.71% 6.51% 3.90% 2.42% 2.94% 6.99% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 101.93 50.27 226.72 163.33 104.84 44.20 147.27 -21.80%
EPS 6.86 3.23 10.95 7.22 4.38 3.12 13.35 -35.92%
DPS 2.59 0.00 14.20 0.00 0.00 0.00 10.00 -59.46%
NAPS 1.92 1.89 1.68 1.85 1.81 1.00 1.91 0.34%
Adjusted Per Share Value based on latest NOSH - 93,309
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 100.63 49.93 216.10 158.69 102.48 45.95 144.57 -21.51%
EPS 6.77 3.21 10.43 7.01 4.28 3.06 13.11 -35.71%
DPS 2.56 0.00 13.53 0.00 0.00 0.00 9.82 -59.29%
NAPS 1.8956 1.8769 1.6013 1.7974 1.7692 1.0396 1.875 0.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.14 1.25 1.24 1.30 1.26 1.33 1.60 -
P/RPS 1.12 2.49 0.55 0.80 1.20 3.01 1.09 1.83%
P/EPS 16.62 38.70 11.33 18.01 28.77 45.24 11.98 24.46%
EY 6.02 2.58 8.83 5.55 3.48 2.21 8.35 -19.64%
DY 2.27 0.00 11.45 0.00 0.00 0.00 6.25 -49.18%
P/NAPS 0.59 0.66 0.74 0.70 0.70 1.33 0.84 -21.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 13/06/06 24/02/06 25/11/05 23/08/05 24/05/05 25/02/05 -
Price 1.16 1.20 1.16 1.28 1.17 1.33 1.34 -
P/RPS 1.14 2.39 0.51 0.78 1.12 3.01 0.91 16.25%
P/EPS 16.91 37.15 10.60 17.73 26.71 45.24 10.03 41.78%
EY 5.91 2.69 9.43 5.64 3.74 2.21 9.97 -29.50%
DY 2.23 0.00 12.24 0.00 0.00 0.00 7.46 -55.39%
P/NAPS 0.60 0.63 0.69 0.69 0.65 1.33 0.70 -9.79%

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