[SINDORA] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 243.34%
YoY- 274.05%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 18,507 14,877 9,754 18,171 15,928 12,735 12,768 28.16%
PBT 733 1,972 1,837 2,065 -1,175 -368 -6,610 -
Tax -299 -636 -1,043 -375 1,175 368 6,610 -
NP 434 1,336 794 1,690 0 0 0 -
-
NP to SH 434 1,336 794 1,690 -1,179 -374 -6,179 -
-
Tax Rate 40.79% 32.25% 56.78% 18.16% - - - -
Total Cost 18,073 13,541 8,960 16,481 15,928 12,735 12,768 26.14%
-
Net Worth 179,386 183,579 192,592 199,727 197,458 207,138 198,610 -6.57%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 4,814 - - - 9,594 -
Div Payout % - - 606.40% - - - 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 179,386 183,579 192,592 199,727 197,458 207,138 198,610 -6.57%
NOSH 96,444 96,115 96,296 96,022 95,853 95,897 95,947 0.34%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.35% 8.98% 8.14% 9.30% 0.00% 0.00% 0.00% -
ROE 0.24% 0.73% 0.41% 0.85% -0.60% -0.18% -3.11% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.19 15.48 10.13 18.92 16.62 13.28 13.31 27.70%
EPS 0.45 1.39 0.83 1.76 -1.23 -0.39 -6.44 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 1.86 1.91 2.00 2.08 2.06 2.16 2.07 -6.90%
Adjusted Per Share Value based on latest NOSH - 96,022
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.29 15.51 10.17 18.94 16.60 13.28 13.31 28.15%
EPS 0.45 1.39 0.83 1.76 -1.23 -0.39 -6.44 -
DPS 0.00 0.00 5.02 0.00 0.00 0.00 10.00 -
NAPS 1.87 1.9137 2.0077 2.0821 2.0584 2.1593 2.0704 -6.57%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 1.32 1.21 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.88 7.82 0.00 0.00 0.00 0.00 0.00 -
P/EPS 293.33 87.05 0.00 0.00 0.00 0.00 0.00 -
EY 0.34 1.15 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 28/05/03 27/02/03 28/11/02 27/08/02 28/05/02 28/02/02 -
Price 1.38 1.38 1.34 0.00 0.00 0.00 0.00 -
P/RPS 7.19 8.92 13.23 0.00 0.00 0.00 0.00 -
P/EPS 306.67 99.28 162.52 0.00 0.00 0.00 0.00 -
EY 0.33 1.01 0.62 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 3.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.67 0.00 0.00 0.00 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