[SINDORA] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 18.26%
YoY- 169.56%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 86,703 85,596 68,462 48,643 54,231 29,241 18,507 29.32%
PBT 3,794 9,491 6,029 4,846 1,541 5,682 733 31.48%
Tax -272 -2,042 -690 -998 -197 -1,893 -299 -1.56%
NP 3,522 7,449 5,339 3,848 1,344 3,789 434 41.71%
-
NP to SH 2,598 6,702 3,333 3,639 1,350 3,789 434 34.71%
-
Tax Rate 7.17% 21.52% 11.44% 20.59% 12.78% 33.32% 40.79% -
Total Cost 83,181 78,147 63,123 44,795 52,887 25,452 18,073 28.94%
-
Net Worth 200,362 195,875 169,954 181,949 169,687 188,188 179,386 1.85%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 2,454 - - - -
Div Payout % - - - 67.45% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 200,362 195,875 169,954 181,949 169,687 188,188 179,386 1.85%
NOSH 95,867 96,017 94,419 94,765 93,749 103,400 96,444 -0.09%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.06% 8.70% 7.80% 7.91% 2.48% 12.96% 2.35% -
ROE 1.30% 3.42% 1.96% 2.00% 0.80% 2.01% 0.24% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 90.44 89.15 72.51 51.33 57.85 28.28 19.19 29.45%
EPS 2.71 6.98 3.53 3.84 1.44 4.00 0.45 34.84%
DPS 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
NAPS 2.09 2.04 1.80 1.92 1.81 1.82 1.86 1.96%
Adjusted Per Share Value based on latest NOSH - 94,765
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 90.38 89.23 71.37 50.71 56.53 30.48 19.29 29.32%
EPS 2.71 6.99 3.47 3.79 1.41 3.95 0.45 34.84%
DPS 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
NAPS 2.0887 2.0419 1.7717 1.8967 1.7689 1.9618 1.87 1.85%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.58 2.34 1.26 1.14 1.26 1.27 1.32 -
P/RPS 1.75 2.62 1.74 2.22 2.18 4.49 6.88 -20.38%
P/EPS 58.30 33.52 35.69 29.69 87.50 34.66 293.33 -23.58%
EY 1.72 2.98 2.80 3.37 1.14 2.89 0.34 30.98%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.76 1.15 0.70 0.59 0.70 0.70 0.71 1.13%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 28/08/07 28/08/06 23/08/05 26/08/04 26/08/03 -
Price 1.50 1.82 1.14 1.16 1.17 1.30 1.38 -
P/RPS 1.66 2.04 1.57 2.26 2.02 4.60 7.19 -21.65%
P/EPS 55.35 26.07 32.29 30.21 81.25 35.48 306.67 -24.80%
EY 1.81 3.84 3.10 3.31 1.23 2.82 0.33 32.76%
DY 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
P/NAPS 0.72 0.89 0.63 0.60 0.65 0.71 0.74 -0.45%

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