[SINDORA] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -67.51%
YoY- 136.81%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 28,757 24,567 30,322 18,507 14,877 9,754 18,171 35.76%
PBT 4,635 4,308 2,624 733 1,972 1,837 2,065 71.34%
Tax -331 -1,630 -1,079 -299 -636 -1,043 -375 -7.97%
NP 4,304 2,678 1,545 434 1,336 794 1,690 86.38%
-
NP to SH 4,304 2,678 1,545 434 1,336 794 1,690 86.38%
-
Tax Rate 7.14% 37.84% 41.12% 40.79% 32.25% 56.78% 18.16% -
Total Cost 24,453 21,889 28,777 18,073 13,541 8,960 16,481 30.05%
-
Net Worth 188,428 95,936 175,611 179,386 183,579 192,592 199,727 -3.80%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 4,796 - - - 4,814 - -
Div Payout % - 179.12% - - - 606.40% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 188,428 95,936 175,611 179,386 183,579 192,592 199,727 -3.80%
NOSH 102,966 95,936 95,962 96,444 96,115 96,296 96,022 4.76%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 14.97% 10.90% 5.10% 2.35% 8.98% 8.14% 9.30% -
ROE 2.28% 2.79% 0.88% 0.24% 0.73% 0.41% 0.85% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.93 25.61 31.60 19.19 15.48 10.13 18.92 29.61%
EPS 4.18 2.72 1.62 0.45 1.39 0.83 1.76 77.91%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.83 1.00 1.83 1.86 1.91 2.00 2.08 -8.17%
Adjusted Per Share Value based on latest NOSH - 96,444
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.98 25.61 31.61 19.29 15.51 10.17 18.94 35.78%
EPS 4.49 2.79 1.61 0.45 1.39 0.83 1.76 86.59%
DPS 0.00 5.00 0.00 0.00 0.00 5.02 0.00 -
NAPS 1.9643 1.0001 1.8307 1.87 1.9137 2.0077 2.0821 -3.80%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 1.45 1.38 1.39 1.32 1.21 0.00 0.00 -
P/RPS 5.19 5.39 4.40 6.88 7.82 0.00 0.00 -
P/EPS 34.69 49.44 86.34 293.33 87.05 0.00 0.00 -
EY 2.88 2.02 1.16 0.34 1.15 0.00 0.00 -
DY 0.00 3.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.38 0.76 0.71 0.63 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 20/11/03 26/08/03 28/05/03 27/02/03 28/11/02 -
Price 1.30 1.45 1.35 1.38 1.38 1.34 0.00 -
P/RPS 4.65 5.66 4.27 7.19 8.92 13.23 0.00 -
P/EPS 31.10 51.94 83.85 306.67 99.28 162.52 0.00 -
EY 3.22 1.93 1.19 0.33 1.01 0.62 0.00 -
DY 0.00 3.45 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.71 1.45 0.74 0.74 0.72 0.67 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