[SDRED] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[SDRED] SELANGOR DREDGING BHD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -25.4%
YoY- -7.42%
Quarter Report
Latest QR
Upcoming QR
SDRED's Result
SDRED's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 58,946 17,498 75,716 28,016 34,986 19,424 13,647 27.58%
PBT 6,341 3,181 12,982 4,605 6,514 4,425 3,743 9.17%
Tax -3,235 1,849 -3,890 -365 -1,934 -1,783 -1,633 12.05%
NP 3,106 5,030 9,092 4,240 4,580 2,642 2,110 6.65%
-
NP to SH 3,106 5,030 9,092 4,240 4,580 2,642 2,110 6.65%
-
Tax Rate 51.02% -58.13% 29.96% 7.93% 29.69% 40.29% 43.63% -
Total Cost 55,840 12,468 66,624 23,776 30,406 16,782 11,537 30.02%
-
Net Worth 505,895 492,002 411,871 368,328 386,089 373,033 354,311 6.10%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 505,895 492,002 411,871 368,328 386,089 373,033 354,311 6.10%
NOSH 425,479 426,271 426,854 424,000 428,037 426,129 422,000 0.13%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.27% 28.75% 12.01% 15.13% 13.09% 13.60% 15.46% -
ROE 0.61% 1.02% 2.21% 1.15% 1.19% 0.71% 0.60% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.85 4.10 17.74 6.61 8.17 4.56 3.23 27.43%
EPS 0.73 1.18 2.13 1.00 1.07 0.62 0.50 6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.189 1.1542 0.9649 0.8687 0.902 0.8754 0.8396 5.96%
Adjusted Per Share Value based on latest NOSH - 424,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.83 4.11 17.77 6.57 8.21 4.56 3.20 27.59%
EPS 0.73 1.18 2.13 1.00 1.07 0.62 0.50 6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1872 1.1546 0.9665 0.8644 0.906 0.8754 0.8315 6.10%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.59 0.43 0.91 0.38 0.35 0.44 0.41 -
P/RPS 4.26 10.48 5.13 5.75 4.28 9.65 12.68 -16.60%
P/EPS 80.82 36.44 42.72 38.00 32.71 70.97 82.00 -0.24%
EY 1.24 2.74 2.34 2.63 3.06 1.41 1.22 0.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.94 0.44 0.39 0.50 0.49 0.33%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 16/02/09 19/02/08 06/02/07 21/02/06 22/02/05 19/02/04 -
Price 0.58 0.44 0.82 0.45 0.37 0.44 0.41 -
P/RPS 4.19 10.72 4.62 6.81 4.53 9.65 12.68 -16.83%
P/EPS 79.45 37.29 38.50 45.00 34.58 70.97 82.00 -0.52%
EY 1.26 2.68 2.60 2.22 2.89 1.41 1.22 0.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.38 0.85 0.52 0.41 0.50 0.49 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