[SINDORA] YoY Quarter Result on 31-Mar-2005 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 66.97%
YoY- -31.88%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 87,214 58,094 47,892 44,075 28,757 14,877 12,735 37.76%
PBT 15,196 4,574 3,738 3,553 4,635 1,972 -368 -
Tax -2,353 -424 -661 -621 -331 -636 368 -
NP 12,843 4,150 3,077 2,932 4,304 1,336 0 -
-
NP to SH 11,436 3,718 3,077 2,932 4,304 1,336 -374 -
-
Tax Rate 15.48% 9.27% 17.68% 17.48% 7.14% 32.25% - -
Total Cost 74,371 53,944 44,815 41,143 24,453 13,541 12,735 34.15%
-
Net Worth 189,159 168,397 180,047 99,727 188,428 183,579 207,138 -1.50%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 189,159 168,397 180,047 99,727 188,428 183,579 207,138 -1.50%
NOSH 96,020 94,605 95,263 99,727 102,966 96,115 95,897 0.02%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 14.73% 7.14% 6.42% 6.65% 14.97% 8.98% 0.00% -
ROE 6.05% 2.21% 1.71% 2.94% 2.28% 0.73% -0.18% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 90.83 61.41 50.27 44.20 27.93 15.48 13.28 37.73%
EPS 11.91 3.93 3.23 3.12 4.18 1.39 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.78 1.89 1.00 1.83 1.91 2.16 -1.52%
Adjusted Per Share Value based on latest NOSH - 99,727
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 90.92 60.56 49.93 45.95 29.98 15.51 13.28 37.75%
EPS 11.92 3.88 3.21 3.06 4.49 1.39 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9719 1.7555 1.8769 1.0396 1.9643 1.9137 2.1593 -1.50%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 1.62 1.18 1.25 1.33 1.45 1.21 0.00 -
P/RPS 1.78 1.92 2.49 3.01 5.19 7.82 0.00 -
P/EPS 13.60 30.03 38.70 45.24 34.69 87.05 0.00 -
EY 7.35 3.33 2.58 2.21 2.88 1.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.66 0.66 1.33 0.79 0.63 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 29/05/07 13/06/06 24/05/05 28/05/04 28/05/03 28/05/02 -
Price 2.40 1.15 1.20 1.33 1.30 1.38 0.00 -
P/RPS 2.64 1.87 2.39 3.01 4.65 8.92 0.00 -
P/EPS 20.15 29.26 37.15 45.24 31.10 99.28 0.00 -
EY 4.96 3.42 2.69 2.21 3.22 1.01 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.65 0.63 1.33 0.71 0.72 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