[SINDORA] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -67.51%
YoY- 136.81%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 48,643 54,231 29,241 18,507 15,928 9,009 14,234 22.71%
PBT 4,846 1,541 5,682 733 -1,175 -786 3,501 5.56%
Tax -998 -197 -1,893 -299 1,175 786 -1,034 -0.58%
NP 3,848 1,344 3,789 434 0 0 2,467 7.68%
-
NP to SH 3,639 1,350 3,789 434 -1,179 -685 2,467 6.68%
-
Tax Rate 20.59% 12.78% 33.32% 40.79% - - 29.53% -
Total Cost 44,795 52,887 25,452 18,073 15,928 9,009 11,767 24.94%
-
Net Worth 181,949 169,687 188,188 179,386 197,458 215,147 220,782 -3.17%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 2,454 - - - - - - -
Div Payout % 67.45% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 181,949 169,687 188,188 179,386 197,458 215,147 220,782 -3.17%
NOSH 94,765 93,749 103,400 96,444 95,853 96,478 95,992 -0.21%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.91% 2.48% 12.96% 2.35% 0.00% 0.00% 17.33% -
ROE 2.00% 0.80% 2.01% 0.24% -0.60% -0.32% 1.12% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 51.33 57.85 28.28 19.19 16.62 9.34 14.83 22.97%
EPS 3.84 1.44 4.00 0.45 -1.23 -0.71 2.57 6.91%
DPS 2.59 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.81 1.82 1.86 2.06 2.23 2.30 -2.96%
Adjusted Per Share Value based on latest NOSH - 96,444
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 50.71 56.53 30.48 19.29 16.60 9.39 14.84 22.71%
EPS 3.79 1.41 3.95 0.45 -1.23 -0.71 2.57 6.68%
DPS 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8967 1.7689 1.9618 1.87 2.0584 2.2428 2.3016 -3.17%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.14 1.26 1.27 1.32 0.00 0.00 0.00 -
P/RPS 2.22 2.18 4.49 6.88 0.00 0.00 0.00 -
P/EPS 29.69 87.50 34.66 293.33 0.00 0.00 0.00 -
EY 3.37 1.14 2.89 0.34 0.00 0.00 0.00 -
DY 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.70 0.71 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 23/08/05 26/08/04 26/08/03 27/08/02 27/08/01 28/08/00 -
Price 1.16 1.17 1.30 1.38 0.00 0.00 0.00 -
P/RPS 2.26 2.02 4.60 7.19 0.00 0.00 0.00 -
P/EPS 30.21 81.25 35.48 306.67 0.00 0.00 0.00 -
EY 3.31 1.23 2.82 0.33 0.00 0.00 0.00 -
DY 2.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.71 0.74 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