[SAMUDRA] QoQ Annualized Quarter Result on 30-Jun-2009

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009
Profit Trend
QoQ- -343.46%
YoY- -542.13%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 63,490 67,402 64,972 101,215 75,265 72,314 74,893 -10.43%
PBT -10,768 -10,602 -13,080 -9,612 889 945 2,721 -
Tax -1,332 -2,354 -2,068 -3,721 -3,748 -3,404 -1,776 -17.46%
NP -12,100 -12,956 -15,148 -13,333 -2,858 -2,459 945 -
-
NP to SH -11,493 -12,940 -15,088 -13,547 -3,054 -2,660 400 -
-
Tax Rate - - - - 421.60% 360.21% 65.27% -
Total Cost 75,590 80,358 80,120 114,548 78,124 74,773 73,948 1.47%
-
Net Worth 34,192 36,180 38,359 40,485 52,685 52,176 54,999 -27.17%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 34,192 36,180 38,359 40,485 52,685 52,176 54,999 -27.17%
NOSH 106,419 106,414 106,553 106,428 106,352 102,307 99,999 4.23%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -19.06% -19.22% -23.31% -13.17% -3.80% -3.40% 1.26% -
ROE -33.61% -35.76% -39.33% -33.46% -5.80% -5.10% 0.73% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 59.66 63.34 60.98 97.50 72.86 70.68 74.89 -14.07%
EPS -10.80 -12.16 -14.16 -13.05 -2.96 -2.60 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3213 0.34 0.36 0.39 0.51 0.51 0.55 -30.14%
Adjusted Per Share Value based on latest NOSH - 106,428
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.27 37.45 36.10 56.23 41.81 40.17 41.61 -10.44%
EPS -6.39 -7.19 -8.38 -7.53 -1.70 -1.48 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.201 0.2131 0.2249 0.2927 0.2899 0.3056 -27.17%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.30 0.33 0.35 0.36 0.22 0.23 0.40 -
P/RPS 0.50 0.52 0.57 0.37 0.30 0.33 0.53 -3.81%
P/EPS -2.78 -2.71 -2.47 -2.76 -7.44 -8.85 100.00 -
EY -36.00 -36.85 -40.46 -36.25 -13.44 -11.30 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 0.97 0.92 0.43 0.45 0.73 17.53%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 24/02/10 23/11/09 26/08/09 19/05/09 27/02/09 26/11/08 -
Price 0.24 0.34 0.31 0.36 0.33 0.21 0.23 -
P/RPS 0.40 0.54 0.51 0.37 0.45 0.30 0.31 18.54%
P/EPS -2.22 -2.80 -2.19 -2.76 -11.16 -8.08 57.50 -
EY -45.00 -35.76 -45.68 -36.25 -8.96 -12.38 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 0.86 0.92 0.65 0.41 0.42 47.24%

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