[SINDORA] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 243.34%
YoY- 274.05%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 53,921 28,826 30,322 18,171 13,220 16,411 17,678 -1.17%
PBT 3,614 4,390 2,624 2,065 -1,143 2,460 7,617 0.79%
Tax -670 -1,326 -1,079 -375 1,143 -848 0 -100.00%
NP 2,944 3,064 1,545 1,690 0 1,612 7,617 1.01%
-
NP to SH 2,622 3,064 1,545 1,690 -971 1,612 7,617 1.14%
-
Tax Rate 18.54% 30.21% 41.12% 18.16% - 34.47% 0.00% -
Total Cost 50,977 25,762 28,777 16,481 13,220 14,799 10,061 -1.71%
-
Net Worth 172,622 174,950 175,611 199,727 213,427 217,811 226,684 0.29%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - 4,797 - -
Div Payout % - - - - - 297.62% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 172,622 174,950 175,611 199,727 213,427 217,811 226,684 0.29%
NOSH 93,309 94,567 95,962 96,022 96,138 95,952 96,052 0.03%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 5.46% 10.63% 5.10% 9.30% 0.00% 9.82% 43.09% -
ROE 1.52% 1.75% 0.88% 0.85% -0.45% 0.74% 3.36% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 57.79 30.48 31.60 18.92 13.75 17.10 18.40 -1.20%
EPS 2.81 3.24 1.62 1.76 -1.01 1.68 7.93 1.10%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.85 1.85 1.83 2.08 2.22 2.27 2.36 0.25%
Adjusted Per Share Value based on latest NOSH - 96,022
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 56.21 30.05 31.61 18.94 13.78 17.11 18.43 -1.17%
EPS 2.73 3.19 1.61 1.76 -1.01 1.68 7.94 1.14%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.7995 1.8238 1.8307 2.0821 2.2249 2.2706 2.3631 0.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 1.30 1.36 1.39 0.00 0.00 0.00 0.00 -
P/RPS 2.25 4.46 4.40 0.00 0.00 0.00 0.00 -100.00%
P/EPS 46.26 41.98 86.34 0.00 0.00 0.00 0.00 -100.00%
EY 2.16 2.38 1.16 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.76 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 26/11/04 20/11/03 28/11/02 23/01/02 28/11/00 09/11/99 -
Price 1.28 1.34 1.35 0.00 0.00 0.00 0.00 -
P/RPS 2.22 4.40 4.27 0.00 0.00 0.00 0.00 -100.00%
P/EPS 45.55 41.36 83.85 0.00 0.00 0.00 0.00 -100.00%
EY 2.20 2.42 1.19 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.74 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