[SDRED] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -67.84%
YoY- 25.21%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 43,867 29,310 28,828 19,424 8,164 15,258 14,921 105.08%
PBT 7,362 5,978 4,312 4,425 9,647 1,550 2,896 86.15%
Tax -2,849 -2,166 -1,308 -1,783 -1,431 -783 -1,195 78.36%
NP 4,513 3,812 3,004 2,642 8,216 767 1,701 91.53%
-
NP to SH 4,513 3,812 3,004 2,642 8,216 767 1,701 91.53%
-
Tax Rate 38.70% 36.23% 30.33% 40.29% 14.83% 50.52% 41.26% -
Total Cost 39,354 25,498 25,824 16,782 -52 14,491 13,220 106.79%
-
Net Worth 379,432 381,799 378,523 373,033 370,017 361,981 360,441 3.47%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 4,631 - - - 3,061 -
Div Payout % - - 154.19% - - - 180.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 379,432 381,799 378,523 373,033 370,017 361,981 360,441 3.47%
NOSH 425,754 428,314 428,873 426,129 425,699 426,111 425,249 0.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.29% 13.01% 10.42% 13.60% 100.64% 5.03% 11.40% -
ROE 1.19% 1.00% 0.79% 0.71% 2.22% 0.21% 0.47% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.30 6.84 6.72 4.56 1.92 3.58 3.51 104.83%
EPS 1.06 0.89 0.70 0.62 1.93 0.18 0.40 91.38%
DPS 0.00 0.00 1.08 0.00 0.00 0.00 0.72 -
NAPS 0.8912 0.8914 0.8826 0.8754 0.8692 0.8495 0.8476 3.39%
Adjusted Per Share Value based on latest NOSH - 426,129
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.29 6.88 6.77 4.56 1.92 3.58 3.50 105.09%
EPS 1.06 0.89 0.70 0.62 1.93 0.18 0.40 91.38%
DPS 0.00 0.00 1.09 0.00 0.00 0.00 0.72 -
NAPS 0.8904 0.896 0.8883 0.8754 0.8683 0.8495 0.8459 3.47%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.41 0.38 0.40 0.44 0.39 0.41 0.41 -
P/RPS 3.98 5.55 5.95 9.65 20.34 11.45 11.69 -51.21%
P/EPS 38.68 42.70 57.11 70.97 20.21 227.78 102.50 -47.74%
EY 2.59 2.34 1.75 1.41 4.95 0.44 0.98 91.04%
DY 0.00 0.00 2.70 0.00 0.00 0.00 1.76 -
P/NAPS 0.46 0.43 0.45 0.50 0.45 0.48 0.48 -2.79%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 24/08/05 27/05/05 22/02/05 08/11/04 24/09/04 27/05/04 -
Price 0.37 0.40 0.38 0.44 0.37 0.40 0.40 -
P/RPS 3.59 5.85 5.65 9.65 19.29 11.17 11.40 -53.68%
P/EPS 34.91 44.94 54.25 70.97 19.17 222.22 100.00 -50.38%
EY 2.86 2.23 1.84 1.41 5.22 0.45 1.00 101.35%
DY 0.00 0.00 2.84 0.00 0.00 0.00 1.80 -
P/NAPS 0.42 0.45 0.43 0.50 0.43 0.47 0.47 -7.21%

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