[SINDORA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 73.33%
YoY- 237.28%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 54,286 55,073 51,837 24,567 9,754 12,768 16,245 22.26%
PBT 991 5,257 3,350 4,308 1,837 -6,610 1,457 -6.21%
Tax -665 -2,086 -1,594 -1,630 -1,043 6,610 -994 -6.47%
NP 326 3,171 1,756 2,678 794 0 463 -5.67%
-
NP to SH -385 3,278 1,756 2,678 794 -6,179 463 -
-
Tax Rate 67.10% 39.68% 47.58% 37.84% 56.78% - 68.22% -
Total Cost 53,960 51,902 50,081 21,889 8,960 12,768 15,782 22.72%
-
Net Worth 161,512 91,454 94,223 95,936 192,592 198,610 214,137 -4.58%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,695 8,413 4,711 4,796 4,814 9,594 4,822 -0.44%
Div Payout % 0.00% 256.68% 268.29% 179.12% 606.40% 0.00% 1,041.67% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 161,512 91,454 94,223 95,936 192,592 198,610 214,137 -4.58%
NOSH 93,902 91,454 94,223 95,936 96,296 95,947 96,458 -0.44%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.60% 5.76% 3.39% 10.90% 8.14% 0.00% 2.85% -
ROE -0.24% 3.58% 1.86% 2.79% 0.41% -3.11% 0.22% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 57.81 60.22 55.01 25.61 10.13 13.31 16.84 22.81%
EPS -0.41 3.59 1.86 2.72 0.83 -6.44 0.48 -
DPS 5.00 9.20 5.00 5.00 5.00 10.00 5.00 0.00%
NAPS 1.72 1.00 1.00 1.00 2.00 2.07 2.22 -4.16%
Adjusted Per Share Value based on latest NOSH - 95,936
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 56.59 57.41 54.04 25.61 10.17 13.31 16.93 22.26%
EPS -0.40 3.42 1.83 2.79 0.83 -6.44 0.48 -
DPS 4.89 8.77 4.91 5.00 5.02 10.00 5.03 -0.46%
NAPS 1.6837 0.9534 0.9822 1.0001 2.0077 2.0704 2.2323 -4.58%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 1.16 1.24 1.60 1.38 0.00 0.00 0.00 -
P/RPS 2.01 2.06 2.91 5.39 0.00 0.00 0.00 -
P/EPS -282.93 34.60 85.85 49.44 0.00 0.00 0.00 -
EY -0.35 2.89 1.16 2.02 0.00 0.00 0.00 -
DY 4.31 7.42 3.13 3.62 0.00 0.00 0.00 -
P/NAPS 0.67 1.24 1.60 1.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 25/02/05 27/02/04 27/02/03 28/02/02 13/04/01 -
Price 1.15 1.16 1.34 1.45 1.34 0.00 0.00 -
P/RPS 1.99 1.93 2.44 5.66 13.23 0.00 0.00 -
P/EPS -280.49 32.36 71.90 51.94 162.52 0.00 0.00 -
EY -0.36 3.09 1.39 1.93 0.62 0.00 0.00 -
DY 4.35 7.93 3.73 3.45 3.73 0.00 0.00 -
P/NAPS 0.67 1.16 1.34 1.45 0.67 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