[SINDORA] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.02%
YoY- -370.11%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 58,730 56,588 103,422 98,471 91,552 89,760 49,417 12.21%
PBT 4,699 2,359 -6,088 -9,296 -8,907 -5,925 2,142 68.91%
Tax -2,058 -1,428 46 593 1,383 607 -818 85.08%
NP 2,641 931 -6,042 -8,703 -7,524 -5,318 1,324 58.52%
-
NP to SH 2,641 931 -6,042 -8,703 -8,209 -6,003 639 157.76%
-
Tax Rate 43.80% 60.53% - - - - 38.19% -
Total Cost 56,089 55,657 109,464 107,174 99,076 95,078 48,093 10.80%
-
Net Worth 183,579 192,592 199,727 197,458 207,138 198,610 213,427 -9.56%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 9,620 4,814 - - - - 4,822 58.54%
Div Payout % 364.28% 517.17% - - - - 754.76% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 183,579 192,592 199,727 197,458 207,138 198,610 213,427 -9.56%
NOSH 96,115 96,296 96,022 95,853 95,897 95,947 96,138 -0.01%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.50% 1.65% -5.84% -8.84% -8.22% -5.92% 2.68% -
ROE 1.44% 0.48% -3.03% -4.41% -3.96% -3.02% 0.30% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 61.10 58.76 107.71 102.73 95.47 93.55 51.40 12.22%
EPS 2.75 0.97 -6.29 -9.08 -8.56 -6.26 0.66 159.16%
DPS 10.00 5.00 0.00 0.00 0.00 0.00 5.00 58.80%
NAPS 1.91 2.00 2.08 2.06 2.16 2.07 2.22 -9.54%
Adjusted Per Share Value based on latest NOSH - 95,853
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 61.22 58.99 107.81 102.65 95.44 93.57 51.52 12.19%
EPS 2.75 0.97 -6.30 -9.07 -8.56 -6.26 0.67 156.57%
DPS 10.03 5.02 0.00 0.00 0.00 0.00 5.03 58.49%
NAPS 1.9137 2.0077 2.0821 2.0584 2.1593 2.0704 2.2249 -9.56%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 44.04 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 8.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 28/11/02 27/08/02 28/05/02 28/02/02 23/01/02 -
Price 1.38 1.34 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.26 2.28 0.00 0.00 0.00 0.00 0.00 -
P/EPS 50.22 138.60 0.00 0.00 0.00 0.00 0.00 -
EY 1.99 0.72 0.00 0.00 0.00 0.00 0.00 -
DY 7.25 3.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.00 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