[SAMUDRA] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 23.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 26,760 29,156 26,436 25,074 22,504 26,092 24,305 6.61%
PBT 5,032 11,720 8,585 6,284 5,072 11,341 13,757 -48.82%
Tax -1,648 -3,358 -2,281 -1,852 -1,496 -3,506 -4,493 -48.72%
NP 3,384 8,362 6,304 4,432 3,576 7,835 9,264 -48.86%
-
NP to SH 3,384 8,362 6,304 4,432 3,576 7,835 9,264 -48.86%
-
Tax Rate 32.75% 28.65% 26.57% 29.47% 29.50% 30.91% 32.66% -
Total Cost 23,376 20,794 20,132 20,642 18,928 18,257 15,041 34.13%
-
Net Worth 63,849 30,361 55,355 51,989 46,555 34,873 28,889 69.59%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 63,849 30,361 55,355 51,989 46,555 34,873 28,889 69.59%
NOSH 39,905 38,431 37,914 36,871 33,735 21,135 1,000 1065.13%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.65% 28.68% 23.85% 17.68% 15.89% 30.03% 38.12% -
ROE 5.30% 27.54% 11.39% 8.52% 7.68% 22.47% 32.07% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 67.06 75.86 69.72 68.00 66.71 123.45 2,430.53 -90.84%
EPS 8.48 11.12 16.63 12.02 10.60 37.07 926.40 -95.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 0.79 1.46 1.41 1.38 1.65 28.89 -85.44%
Adjusted Per Share Value based on latest NOSH - 36,852
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 14.87 16.20 14.69 13.93 12.50 14.50 13.50 6.64%
EPS 1.88 4.65 3.50 2.46 1.99 4.35 5.15 -48.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3547 0.1687 0.3075 0.2888 0.2586 0.1937 0.1605 69.58%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 1.46 1.55 1.44 1.42 1.90 0.00 0.00 -
P/RPS 2.18 2.04 2.07 2.09 2.85 0.00 0.00 -
P/EPS 17.22 7.12 8.66 11.81 17.92 0.00 0.00 -
EY 5.81 14.04 11.55 8.46 5.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.96 0.99 1.01 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 28/02/05 28/12/04 13/08/04 20/05/04 16/02/04 16/02/04 -
Price 1.21 1.51 1.52 1.38 1.50 0.00 0.00 -
P/RPS 1.80 1.99 2.18 2.03 2.25 0.00 0.00 -
P/EPS 14.27 6.94 9.14 11.48 14.15 0.00 0.00 -
EY 7.01 14.41 10.94 8.71 7.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.91 1.04 0.98 1.09 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