[SINDORA] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -42.69%
YoY- -34.43%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA'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 53,921 54,231 44,075 51,837 28,826 29,241 28,757 51.99%
PBT 3,614 1,541 3,553 3,350 4,390 5,682 4,635 -15.27%
Tax -670 -197 -621 -1,594 -1,326 -1,893 -331 59.94%
NP 2,944 1,344 2,932 1,756 3,064 3,789 4,304 -22.34%
-
NP to SH 2,622 1,350 2,932 1,756 3,064 3,789 4,304 -28.11%
-
Tax Rate 18.54% 12.78% 17.48% 47.58% 30.21% 33.32% 7.14% -
Total Cost 50,977 52,887 41,143 50,081 25,762 25,452 24,453 63.11%
-
Net Worth 172,622 169,687 99,727 94,223 174,950 188,188 188,428 -5.66%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,711 - - - -
Div Payout % - - - 268.29% - - - -
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 172,622 169,687 99,727 94,223 174,950 188,188 188,428 -5.66%
NOSH 93,309 93,749 99,727 94,223 94,567 103,400 102,966 -6.34%
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 5.46% 2.48% 6.65% 3.39% 10.63% 12.96% 14.97% -
ROE 1.52% 0.80% 2.94% 1.86% 1.75% 2.01% 2.28% -
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 57.79 57.85 44.20 55.01 30.48 28.28 27.93 62.30%
EPS 2.81 1.44 3.12 1.86 3.24 4.00 4.18 -23.24%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.85 1.81 1.00 1.00 1.85 1.82 1.83 0.72%
Adjusted Per Share Value based on latest NOSH - 94,223
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 56.21 56.53 45.95 54.04 30.05 30.48 29.98 51.99%
EPS 2.73 1.41 3.06 1.83 3.19 3.95 4.49 -28.20%
DPS 0.00 0.00 0.00 4.91 0.00 0.00 0.00 -
NAPS 1.7995 1.7689 1.0396 0.9822 1.8238 1.9618 1.9643 -5.66%
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 1.30 1.26 1.33 1.60 1.36 1.27 1.45 -
P/RPS 2.25 2.18 3.01 2.91 4.46 4.49 5.19 -42.68%
P/EPS 46.26 87.50 45.24 85.85 41.98 34.66 34.69 21.13%
EY 2.16 1.14 2.21 1.16 2.38 2.89 2.88 -17.43%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 1.33 1.60 0.74 0.70 0.79 -7.74%
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 25/11/05 23/08/05 24/05/05 25/02/05 26/11/04 26/08/04 28/05/04 -
Price 1.28 1.17 1.33 1.34 1.34 1.30 1.30 -
P/RPS 2.22 2.02 3.01 2.44 4.40 4.60 4.65 -38.88%
P/EPS 45.55 81.25 45.24 71.90 41.36 35.48 31.10 28.93%
EY 2.20 1.23 2.21 1.39 2.42 2.82 3.22 -22.40%
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 0.69 0.65 1.33 1.34 0.72 0.71 0.71 -1.88%

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