[SINDORA] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -53.02%
YoY- 112.85%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 30,322 18,507 14,877 9,754 18,171 15,928 12,735 78.21%
PBT 2,624 733 1,972 1,837 2,065 -1,175 -368 -
Tax -1,079 -299 -636 -1,043 -375 1,175 368 -
NP 1,545 434 1,336 794 1,690 0 0 -
-
NP to SH 1,545 434 1,336 794 1,690 -1,179 -374 -
-
Tax Rate 41.12% 40.79% 32.25% 56.78% 18.16% - - -
Total Cost 28,777 18,073 13,541 8,960 16,481 15,928 12,735 72.11%
-
Net Worth 175,611 179,386 183,579 192,592 199,727 197,458 207,138 -10.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,814 - - - -
Div Payout % - - - 606.40% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 175,611 179,386 183,579 192,592 199,727 197,458 207,138 -10.41%
NOSH 95,962 96,444 96,115 96,296 96,022 95,853 95,897 0.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.10% 2.35% 8.98% 8.14% 9.30% 0.00% 0.00% -
ROE 0.88% 0.24% 0.73% 0.41% 0.85% -0.60% -0.18% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 31.60 19.19 15.48 10.13 18.92 16.62 13.28 78.14%
EPS 1.62 0.45 1.39 0.83 1.76 -1.23 -0.39 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.83 1.86 1.91 2.00 2.08 2.06 2.16 -10.45%
Adjusted Per Share Value based on latest NOSH - 96,296
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 31.61 19.29 15.51 10.17 18.94 16.60 13.28 78.17%
EPS 1.61 0.45 1.39 0.83 1.76 -1.23 -0.39 -
DPS 0.00 0.00 0.00 5.02 0.00 0.00 0.00 -
NAPS 1.8307 1.87 1.9137 2.0077 2.0821 2.0584 2.1593 -10.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 1.39 1.32 1.21 0.00 0.00 0.00 0.00 -
P/RPS 4.40 6.88 7.82 0.00 0.00 0.00 0.00 -
P/EPS 86.34 293.33 87.05 0.00 0.00 0.00 0.00 -
EY 1.16 0.34 1.15 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 0.76 0.71 0.63 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 26/08/03 28/05/03 27/02/03 28/11/02 27/08/02 28/05/02 -
Price 1.35 1.38 1.38 1.34 0.00 0.00 0.00 -
P/RPS 4.27 7.19 8.92 13.23 0.00 0.00 0.00 -
P/EPS 83.85 306.67 99.28 162.52 0.00 0.00 0.00 -
EY 1.19 0.33 1.01 0.62 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.72 0.67 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