[SINDORA] YoY Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -3510.8%
YoY- -189.56%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 138,681 88,273 56,588 45,940 60,215 74,096 71,208 -0.70%
PBT 19,473 9,673 2,359 -5,925 10,546 23,275 23,410 0.19%
Tax -6,898 -3,680 -1,428 5,925 -3,843 238 -9,266 0.31%
NP 12,575 5,993 931 0 6,703 23,513 14,144 0.12%
-
NP to SH 12,575 5,993 931 -6,003 6,703 23,513 14,144 0.12%
-
Tax Rate 35.42% 38.04% 60.53% - 36.44% -1.02% 39.58% -
Total Cost 126,106 82,280 55,657 45,940 53,512 50,583 57,064 -0.83%
-
Net Worth 179,860 169,953 199,263 198,819 213,189 216,023 204,526 0.13%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 9,416 14,402 9,580 9,604 9,603 - - -100.00%
Div Payout % 74.89% 240.33% 1,029.00% 0.00% 143.27% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 179,860 169,953 199,263 198,819 213,189 216,023 204,526 0.13%
NOSH 94,167 96,019 95,800 96,048 96,031 96,010 96,021 0.02%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 9.07% 6.79% 1.65% 0.00% 11.13% 31.73% 19.86% -
ROE 6.99% 3.53% 0.47% -3.02% 3.14% 10.88% 6.92% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 147.27 91.93 59.07 47.83 62.70 77.17 74.16 -0.72%
EPS 13.35 6.46 0.97 -6.25 6.98 24.49 14.73 0.10%
DPS 10.00 15.00 10.00 10.00 10.00 0.00 0.00 -100.00%
NAPS 1.91 1.77 2.08 2.07 2.22 2.25 2.13 0.11%
Adjusted Per Share Value based on latest NOSH - 95,947
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 144.57 92.02 58.99 47.89 62.77 77.24 74.23 -0.70%
EPS 13.11 6.25 0.97 -6.26 6.99 24.51 14.74 0.12%
DPS 9.82 15.01 9.99 10.01 10.01 0.00 0.00 -100.00%
NAPS 1.875 1.7717 2.0772 2.0726 2.2224 2.252 2.1321 0.13%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 - - - - - -
Price 1.60 1.38 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.09 1.50 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.98 22.11 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 8.35 4.52 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 6.25 10.87 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.84 0.78 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/05 27/02/04 27/02/03 28/02/02 13/04/01 11/05/00 - -
Price 1.34 1.45 1.34 0.00 0.00 0.00 0.00 -
P/RPS 0.91 1.58 2.27 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.03 23.23 137.89 0.00 0.00 0.00 0.00 -100.00%
EY 9.97 4.30 0.73 0.00 0.00 0.00 0.00 -100.00%
DY 7.46 10.34 7.46 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.70 0.82 0.64 0.00 0.00 0.00 0.00 -100.00%

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