[SAMUDRA] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 42.24%
YoY- -31.95%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 28,436 26,760 29,156 26,436 25,074 22,504 26,092 5.90%
PBT 3,540 5,032 11,720 8,585 6,284 5,072 11,341 -54.01%
Tax -1,120 -1,648 -3,358 -2,281 -1,852 -1,496 -3,506 -53.30%
NP 2,420 3,384 8,362 6,304 4,432 3,576 7,835 -54.33%
-
NP to SH 2,420 3,384 8,362 6,304 4,432 3,576 7,835 -54.33%
-
Tax Rate 31.64% 32.75% 28.65% 26.57% 29.47% 29.50% 30.91% -
Total Cost 26,016 23,376 20,794 20,132 20,642 18,928 18,257 26.65%
-
Net Worth 50,716 63,849 30,361 55,355 51,989 46,555 34,873 28.39%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 50,716 63,849 30,361 55,355 51,989 46,555 34,873 28.39%
NOSH 39,933 39,905 38,431 37,914 36,871 33,735 21,135 52.89%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.51% 12.65% 28.68% 23.85% 17.68% 15.89% 30.03% -
ROE 4.77% 5.30% 27.54% 11.39% 8.52% 7.68% 22.47% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 71.21 67.06 75.86 69.72 68.00 66.71 123.45 -30.72%
EPS 6.06 8.48 11.12 16.63 12.02 10.60 37.07 -70.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.60 0.79 1.46 1.41 1.38 1.65 -16.02%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 15.80 14.87 16.20 14.69 13.93 12.50 14.50 5.89%
EPS 1.34 1.88 4.65 3.50 2.46 1.99 4.35 -54.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2818 0.3547 0.1687 0.3075 0.2888 0.2586 0.1937 28.42%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 1.02 1.46 1.55 1.44 1.42 1.90 0.00 -
P/RPS 1.43 2.18 2.04 2.07 2.09 2.85 0.00 -
P/EPS 16.83 17.22 7.12 8.66 11.81 17.92 0.00 -
EY 5.94 5.81 14.04 11.55 8.46 5.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.91 1.96 0.99 1.01 1.38 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 19/05/05 28/02/05 28/12/04 13/08/04 20/05/04 16/02/04 -
Price 1.00 1.21 1.51 1.52 1.38 1.50 0.00 -
P/RPS 1.40 1.80 1.99 2.18 2.03 2.25 0.00 -
P/EPS 16.50 14.27 6.94 9.14 11.48 14.15 0.00 -
EY 6.06 7.01 14.41 10.94 8.71 7.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 1.91 1.04 0.98 1.09 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