[SINDORA] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 60.72%
YoY- 222.16%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 58,094 47,892 44,075 28,757 14,877 12,735 10,943 32.06%
PBT 4,574 3,738 3,553 4,635 1,972 -368 2,614 9.76%
Tax -424 -661 -621 -331 -636 368 -782 -9.69%
NP 4,150 3,077 2,932 4,304 1,336 0 1,832 14.59%
-
NP to SH 3,718 3,077 2,932 4,304 1,336 -374 1,832 12.51%
-
Tax Rate 9.27% 17.68% 17.48% 7.14% 32.25% - 29.92% -
Total Cost 53,944 44,815 41,143 24,453 13,541 12,735 9,111 34.48%
-
Net Worth 168,397 180,047 99,727 188,428 183,579 207,138 214,852 -3.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 168,397 180,047 99,727 188,428 183,579 207,138 214,852 -3.97%
NOSH 94,605 95,263 99,727 102,966 96,115 95,897 95,916 -0.22%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.14% 6.42% 6.65% 14.97% 8.98% 0.00% 16.74% -
ROE 2.21% 1.71% 2.94% 2.28% 0.73% -0.18% 0.85% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 61.41 50.27 44.20 27.93 15.48 13.28 11.41 32.36%
EPS 3.93 3.23 3.12 4.18 1.39 -0.39 1.91 12.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.89 1.00 1.83 1.91 2.16 2.24 -3.75%
Adjusted Per Share Value based on latest NOSH - 102,966
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 60.56 49.93 45.95 29.98 15.51 13.28 11.41 32.05%
EPS 3.88 3.21 3.06 4.49 1.39 -0.39 1.91 12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7555 1.8769 1.0396 1.9643 1.9137 2.1593 2.2397 -3.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 1.18 1.25 1.33 1.45 1.21 0.00 0.00 -
P/RPS 1.92 2.49 3.01 5.19 7.82 0.00 0.00 -
P/EPS 30.03 38.70 45.24 34.69 87.05 0.00 0.00 -
EY 3.33 2.58 2.21 2.88 1.15 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 1.33 0.79 0.63 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 13/06/06 24/05/05 28/05/04 28/05/03 28/05/02 09/07/01 -
Price 1.15 1.20 1.33 1.30 1.38 0.00 0.00 -
P/RPS 1.87 2.39 3.01 4.65 8.92 0.00 0.00 -
P/EPS 29.26 37.15 45.24 31.10 99.28 0.00 0.00 -
EY 3.42 2.69 2.21 3.22 1.01 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 1.33 0.71 0.72 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