[SINDORA] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 80.78%
YoY- 543.72%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 86,824 57,998 28,757 88,273 63,706 33,384 14,877 223.11%
PBT 16,123 11,733 4,635 9,673 5,329 2,705 1,972 304.29%
Tax -5,304 -3,978 -331 -3,680 -2,014 -935 -636 309.65%
NP 10,819 7,755 4,304 5,993 3,315 1,770 1,336 301.72%
-
NP to SH 10,819 7,755 4,304 5,993 3,315 1,770 1,336 301.72%
-
Tax Rate 32.90% 33.90% 7.14% 38.04% 37.79% 34.57% 32.25% -
Total Cost 76,005 50,243 24,453 82,280 60,391 31,614 13,541 214.84%
-
Net Worth 174,804 187,555 188,428 169,953 175,839 178,923 183,579 -3.20%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 14,402 - - - -
Div Payout % - - - 240.33% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 174,804 187,555 188,428 169,953 175,839 178,923 183,579 -3.20%
NOSH 94,489 103,052 102,966 96,019 96,086 96,195 96,115 -1.12%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.46% 13.37% 14.97% 6.79% 5.20% 5.30% 8.98% -
ROE 6.19% 4.13% 2.28% 3.53% 1.89% 0.99% 0.73% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 91.89 56.28 27.93 91.93 66.30 34.70 15.48 226.78%
EPS 11.45 8.19 4.18 6.46 3.48 1.84 1.39 306.31%
DPS 0.00 0.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 1.85 1.82 1.83 1.77 1.83 1.86 1.91 -2.09%
Adjusted Per Share Value based on latest NOSH - 95,936
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 90.51 60.46 29.98 92.02 66.41 34.80 15.51 223.09%
EPS 11.28 8.08 4.49 6.25 3.46 1.85 1.39 302.29%
DPS 0.00 0.00 0.00 15.01 0.00 0.00 0.00 -
NAPS 1.8223 1.9552 1.9643 1.7717 1.833 1.8652 1.9137 -3.20%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.36 1.27 1.45 1.38 1.39 1.32 1.21 -
P/RPS 1.48 2.26 5.19 1.50 2.10 3.80 7.82 -66.93%
P/EPS 11.88 16.88 34.69 22.11 40.29 71.74 87.05 -73.39%
EY 8.42 5.93 2.88 4.52 2.48 1.39 1.15 275.69%
DY 0.00 0.00 0.00 10.87 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.79 0.78 0.76 0.71 0.63 11.29%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 28/05/04 27/02/04 20/11/03 26/08/03 28/05/03 -
Price 1.34 1.30 1.30 1.45 1.35 1.38 1.38 -
P/RPS 1.46 2.31 4.65 1.58 2.04 3.98 8.92 -69.97%
P/EPS 11.70 17.28 31.10 23.23 39.13 75.00 99.28 -75.86%
EY 8.54 5.79 3.22 4.30 2.56 1.33 1.01 313.43%
DY 0.00 0.00 0.00 10.34 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.71 0.82 0.74 0.74 0.72 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