[SAMUDRA] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 5777.18%
YoY- 891.3%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 10,700 11,700 9,892 10,737 9,780 9,750 9,764 6.29%
PBT 13,200 8,774 4,300 61,277 -1,304 48 84 2821.02%
Tax -1,513 -1,366 -468 -6,367 2,194 10,076 9,088 -
NP 11,686 7,408 3,832 54,910 890 10,124 9,172 17.54%
-
NP to SH 11,616 7,338 3,784 54,932 934 10,180 9,272 16.22%
-
Tax Rate 11.46% 15.57% 10.88% 10.39% - -20,991.67% -10,819.05% -
Total Cost -986 4,292 6,060 -44,173 8,889 -374 592 -
-
Net Worth 92,244 95,222 95,029 94,532 21,602 25,864 23,466 149.28%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 10,981 - - - - - - -
Div Payout % 94.54% - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 92,244 95,222 95,029 94,532 21,602 25,864 23,466 149.28%
NOSH 183,025 142,762 143,333 143,014 143,061 142,977 143,086 17.85%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 109.22% 63.32% 38.74% 511.41% 9.11% 103.84% 93.94% -
ROE 12.59% 7.71% 3.98% 58.11% 4.33% 39.36% 39.51% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.85 8.20 6.90 7.51 6.84 6.82 6.82 -9.73%
EPS 6.35 5.14 2.64 38.41 0.65 7.12 6.48 -1.34%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.504 0.667 0.663 0.661 0.151 0.1809 0.164 111.52%
Adjusted Per Share Value based on latest NOSH - 143,014
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.94 6.50 5.50 5.96 5.43 5.42 5.42 6.30%
EPS 6.45 4.08 2.10 30.52 0.52 5.66 5.15 16.20%
DPS 6.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5125 0.529 0.5279 0.5252 0.12 0.1437 0.1304 149.25%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.48 0.48 0.515 0.435 0.395 0.345 0.335 -
P/RPS 8.21 5.86 7.46 5.79 5.78 5.06 4.91 40.92%
P/EPS 7.56 9.34 19.51 1.13 60.46 4.85 5.17 28.86%
EY 13.22 10.71 5.13 88.30 1.65 20.64 19.34 -22.42%
DY 12.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.72 0.78 0.66 2.62 1.91 2.04 -39.94%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 24/11/14 27/08/14 21/05/14 28/02/14 26/11/13 -
Price 0.47 0.535 0.515 0.52 0.395 0.39 0.355 -
P/RPS 8.04 6.53 7.46 6.93 5.78 5.72 5.20 33.74%
P/EPS 7.41 10.41 19.51 1.35 60.46 5.48 5.48 22.30%
EY 13.50 9.61 5.13 73.87 1.65 18.26 18.25 -18.22%
DY 12.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.80 0.78 0.79 2.62 2.16 2.16 -43.01%

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