[SINDORA] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -53.96%
YoY- -64.37%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 47,892 55,073 53,921 54,231 44,075 51,837 28,826 40.32%
PBT 3,738 5,257 3,614 1,541 3,553 3,350 4,390 -10.17%
Tax -661 -2,086 -670 -197 -621 -1,594 -1,326 -37.15%
NP 3,077 3,171 2,944 1,344 2,932 1,756 3,064 0.28%
-
NP to SH 3,077 3,278 2,622 1,350 2,932 1,756 3,064 0.28%
-
Tax Rate 17.68% 39.68% 18.54% 12.78% 17.48% 47.58% 30.21% -
Total Cost 44,815 51,902 50,977 52,887 41,143 50,081 25,762 44.69%
-
Net Worth 180,047 91,454 172,622 169,687 99,727 94,223 174,950 1.93%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 8,413 - - - 4,711 - -
Div Payout % - 256.68% - - - 268.29% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 180,047 91,454 172,622 169,687 99,727 94,223 174,950 1.93%
NOSH 95,263 91,454 93,309 93,749 99,727 94,223 94,567 0.49%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.42% 5.76% 5.46% 2.48% 6.65% 3.39% 10.63% -
ROE 1.71% 3.58% 1.52% 0.80% 2.94% 1.86% 1.75% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 50.27 60.22 57.79 57.85 44.20 55.01 30.48 39.63%
EPS 3.23 3.59 2.81 1.44 3.12 1.86 3.24 -0.20%
DPS 0.00 9.20 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.89 1.00 1.85 1.81 1.00 1.00 1.85 1.43%
Adjusted Per Share Value based on latest NOSH - 93,749
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 49.93 57.41 56.21 56.53 45.95 54.04 30.05 40.32%
EPS 3.21 3.42 2.73 1.41 3.06 1.83 3.19 0.41%
DPS 0.00 8.77 0.00 0.00 0.00 4.91 0.00 -
NAPS 1.8769 0.9534 1.7995 1.7689 1.0396 0.9822 1.8238 1.93%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.25 1.24 1.30 1.26 1.33 1.60 1.36 -
P/RPS 2.49 2.06 2.25 2.18 3.01 2.91 4.46 -32.22%
P/EPS 38.70 34.60 46.26 87.50 45.24 85.85 41.98 -5.28%
EY 2.58 2.89 2.16 1.14 2.21 1.16 2.38 5.53%
DY 0.00 7.42 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.66 1.24 0.70 0.70 1.33 1.60 0.74 -7.35%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 24/02/06 25/11/05 23/08/05 24/05/05 25/02/05 26/11/04 -
Price 1.20 1.16 1.28 1.17 1.33 1.34 1.34 -
P/RPS 2.39 1.93 2.22 2.02 3.01 2.44 4.40 -33.45%
P/EPS 37.15 32.36 45.55 81.25 45.24 71.90 41.36 -6.91%
EY 2.69 3.09 2.20 1.23 2.21 1.39 2.42 7.31%
DY 0.00 7.93 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.63 1.16 0.69 0.65 1.33 1.34 0.72 -8.52%

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