[SINDORA] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 60.72%
YoY- 222.16%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 51,837 28,826 29,241 28,757 24,567 30,322 18,507 98.08%
PBT 3,350 4,390 5,682 4,635 4,308 2,624 733 174.13%
Tax -1,594 -1,326 -1,893 -331 -1,630 -1,079 -299 203.62%
NP 1,756 3,064 3,789 4,304 2,678 1,545 434 152.84%
-
NP to SH 1,756 3,064 3,789 4,304 2,678 1,545 434 152.84%
-
Tax Rate 47.58% 30.21% 33.32% 7.14% 37.84% 41.12% 40.79% -
Total Cost 50,081 25,762 25,452 24,453 21,889 28,777 18,073 96.67%
-
Net Worth 94,223 174,950 188,188 188,428 95,936 175,611 179,386 -34.77%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,711 - - - 4,796 - - -
Div Payout % 268.29% - - - 179.12% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 94,223 174,950 188,188 188,428 95,936 175,611 179,386 -34.77%
NOSH 94,223 94,567 103,400 102,966 95,936 95,962 96,444 -1.53%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.39% 10.63% 12.96% 14.97% 10.90% 5.10% 2.35% -
ROE 1.86% 1.75% 2.01% 2.28% 2.79% 0.88% 0.24% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 55.01 30.48 28.28 27.93 25.61 31.60 19.19 101.15%
EPS 1.86 3.24 4.00 4.18 2.72 1.62 0.45 156.44%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.00 1.85 1.82 1.83 1.00 1.83 1.86 -33.75%
Adjusted Per Share Value based on latest NOSH - 102,966
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 54.04 30.05 30.48 29.98 25.61 31.61 19.29 98.10%
EPS 1.83 3.19 3.95 4.49 2.79 1.61 0.45 153.69%
DPS 4.91 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.9822 1.8238 1.9618 1.9643 1.0001 1.8307 1.87 -34.77%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.60 1.36 1.27 1.45 1.38 1.39 1.32 -
P/RPS 2.91 4.46 4.49 5.19 5.39 4.40 6.88 -43.50%
P/EPS 85.85 41.98 34.66 34.69 49.44 86.34 293.33 -55.75%
EY 1.16 2.38 2.89 2.88 2.02 1.16 0.34 125.78%
DY 3.13 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 1.60 0.74 0.70 0.79 1.38 0.76 0.71 71.46%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 28/05/04 27/02/04 20/11/03 26/08/03 -
Price 1.34 1.34 1.30 1.30 1.45 1.35 1.38 -
P/RPS 2.44 4.40 4.60 4.65 5.66 4.27 7.19 -51.18%
P/EPS 71.90 41.36 35.48 31.10 51.94 83.85 306.67 -61.81%
EY 1.39 2.42 2.82 3.22 1.93 1.19 0.33 159.68%
DY 3.73 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 1.34 0.72 0.71 0.71 1.45 0.74 0.74 48.29%

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