[SINDORA] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 1065.71%
YoY- 20.83%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 82,375 80,778 87,214 58,094 47,892 44,075 28,757 19.16%
PBT 2,960 8,350 15,196 4,574 3,738 3,553 4,635 -7.19%
Tax -895 -870 -2,353 -424 -661 -621 -331 18.02%
NP 2,065 7,480 12,843 4,150 3,077 2,932 4,304 -11.51%
-
NP to SH 2,677 5,821 11,436 3,718 3,077 2,932 4,304 -7.60%
-
Tax Rate 30.24% 10.42% 15.48% 9.27% 17.68% 17.48% 7.14% -
Total Cost 80,310 73,298 74,371 53,944 44,815 41,143 24,453 21.90%
-
Net Worth 229,320 197,875 189,159 168,397 180,047 99,727 188,428 3.32%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 229,320 197,875 189,159 168,397 180,047 99,727 188,428 3.32%
NOSH 95,949 96,056 96,020 94,605 95,263 99,727 102,966 -1.16%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.51% 9.26% 14.73% 7.14% 6.42% 6.65% 14.97% -
ROE 1.17% 2.94% 6.05% 2.21% 1.71% 2.94% 2.28% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 85.85 84.09 90.83 61.41 50.27 44.20 27.93 20.57%
EPS 2.79 6.06 11.91 3.93 3.23 3.12 4.18 -6.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.06 1.97 1.78 1.89 1.00 1.83 4.54%
Adjusted Per Share Value based on latest NOSH - 94,605
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 85.87 84.21 90.92 60.56 49.93 45.95 29.98 19.16%
EPS 2.79 6.07 11.92 3.88 3.21 3.06 4.49 -7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3906 2.0628 1.9719 1.7555 1.8769 1.0396 1.9643 3.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.72 1.60 1.62 1.18 1.25 1.33 1.45 -
P/RPS 2.00 1.90 1.78 1.92 2.49 3.01 5.19 -14.68%
P/EPS 61.65 26.40 13.60 30.03 38.70 45.24 34.69 10.05%
EY 1.62 3.79 7.35 3.33 2.58 2.21 2.88 -9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.82 0.66 0.66 1.33 0.79 -1.53%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 25/05/09 29/05/08 29/05/07 13/06/06 24/05/05 28/05/04 -
Price 1.70 1.76 2.40 1.15 1.20 1.33 1.30 -
P/RPS 1.98 2.09 2.64 1.87 2.39 3.01 4.65 -13.25%
P/EPS 60.93 29.04 20.15 29.26 37.15 45.24 31.10 11.85%
EY 1.64 3.44 4.96 3.42 2.69 2.21 3.22 -10.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.85 1.22 0.65 0.63 1.33 0.71 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