[SINDORA] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -42.69%
YoY- -34.43%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 86,417 54,286 55,073 51,837 24,567 9,754 12,768 37.51%
PBT 8,540 991 5,257 3,350 4,308 1,837 -6,610 -
Tax -2,127 -665 -2,086 -1,594 -1,630 -1,043 6,610 -
NP 6,413 326 3,171 1,756 2,678 794 0 -
-
NP to SH 4,311 -385 3,278 1,756 2,678 794 -6,179 -
-
Tax Rate 24.91% 67.10% 39.68% 47.58% 37.84% 56.78% - -
Total Cost 80,004 53,960 51,902 50,081 21,889 8,960 12,768 35.75%
-
Net Worth 178,584 161,512 91,454 94,223 95,936 192,592 198,610 -1.75%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 4,695 8,413 4,711 4,796 4,814 9,594 -
Div Payout % - 0.00% 256.68% 268.29% 179.12% 606.40% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 178,584 161,512 91,454 94,223 95,936 192,592 198,610 -1.75%
NOSH 96,013 93,902 91,454 94,223 95,936 96,296 95,947 0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.42% 0.60% 5.76% 3.39% 10.90% 8.14% 0.00% -
ROE 2.41% -0.24% 3.58% 1.86% 2.79% 0.41% -3.11% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 90.01 57.81 60.22 55.01 25.61 10.13 13.31 37.49%
EPS 4.49 -0.41 3.59 1.86 2.72 0.83 -6.44 -
DPS 0.00 5.00 9.20 5.00 5.00 5.00 10.00 -
NAPS 1.86 1.72 1.00 1.00 1.00 2.00 2.07 -1.76%
Adjusted Per Share Value based on latest NOSH - 94,223
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 90.09 56.59 57.41 54.04 25.61 10.17 13.31 37.51%
EPS 4.49 -0.40 3.42 1.83 2.79 0.83 -6.44 -
DPS 0.00 4.89 8.77 4.91 5.00 5.02 10.00 -
NAPS 1.8617 1.6837 0.9534 0.9822 1.0001 2.0077 2.0704 -1.75%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 1.61 1.16 1.24 1.60 1.38 0.00 0.00 -
P/RPS 1.79 2.01 2.06 2.91 5.39 0.00 0.00 -
P/EPS 35.86 -282.93 34.60 85.85 49.44 0.00 0.00 -
EY 2.79 -0.35 2.89 1.16 2.02 0.00 0.00 -
DY 0.00 4.31 7.42 3.13 3.62 0.00 0.00 -
P/NAPS 0.87 0.67 1.24 1.60 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 24/02/06 25/02/05 27/02/04 27/02/03 28/02/02 -
Price 1.61 1.15 1.16 1.34 1.45 1.34 0.00 -
P/RPS 1.79 1.99 1.93 2.44 5.66 13.23 0.00 -
P/EPS 35.86 -280.49 32.36 71.90 51.94 162.52 0.00 -
EY 2.79 -0.36 3.09 1.39 1.93 0.62 0.00 -
DY 0.00 4.35 7.93 3.73 3.45 3.73 0.00 -
P/NAPS 0.87 0.67 1.16 1.34 1.45 0.67 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