[SAMUDRA] QoQ Annualized Quarter Result on 30-Sep-2007

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007
Profit Trend
QoQ- -37.0%
YoY- 47.99%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 78,020 83,184 107,141 132,327 121,732 102,084 78,332 -0.26%
PBT 4,968 6,996 -12,004 16,395 15,220 13,224 3,894 17.64%
Tax -1,308 -1,780 -1,608 -9,156 -4,252 -3,688 -2,845 -40.45%
NP 3,660 5,216 -13,612 7,239 10,968 9,536 1,049 130.21%
-
NP to SH 3,064 4,356 -14,514 6,523 10,354 8,260 878 130.24%
-
Tax Rate 26.33% 25.44% - 55.85% 27.94% 27.89% 73.06% -
Total Cost 74,360 77,968 120,753 125,088 110,764 92,548 77,283 -2.53%
-
Net Worth 53,030 51,076 51,317 70,707 72,574 69,802 64,506 -12.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 1,791 -
Div Payout % - - - - - - 204.08% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 53,030 51,076 51,317 70,707 72,574 69,802 64,506 -12.25%
NOSH 98,205 96,371 96,824 96,859 96,766 96,948 89,591 6.31%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.69% 6.27% -12.70% 5.47% 9.01% 9.34% 1.34% -
ROE 5.78% 8.53% -28.28% 9.23% 14.27% 11.83% 1.36% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 79.45 86.32 110.65 136.62 125.80 105.30 87.43 -6.18%
EPS 3.12 4.52 -14.99 6.73 10.70 8.52 0.98 116.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.54 0.53 0.53 0.73 0.75 0.72 0.72 -17.46%
Adjusted Per Share Value based on latest NOSH - 96,279
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 43.34 46.21 59.52 73.52 67.63 56.71 43.52 -0.27%
EPS 1.70 2.42 -8.06 3.62 5.75 4.59 0.49 129.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2946 0.2838 0.2851 0.3928 0.4032 0.3878 0.3584 -12.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.47 0.40 0.54 0.87 1.33 0.96 0.94 -
P/RPS 0.59 0.46 0.49 0.64 1.06 0.91 1.08 -33.19%
P/EPS 15.06 8.85 -3.60 12.92 12.43 11.27 95.92 -70.92%
EY 6.64 11.30 -27.76 7.74 8.05 8.88 1.04 244.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.87 0.75 1.02 1.19 1.77 1.33 1.31 -23.89%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 09/05/08 27/02/08 27/11/07 29/11/07 28/05/07 28/02/07 -
Price 0.41 0.47 0.47 0.57 0.54 1.13 0.87 -
P/RPS 0.52 0.54 0.42 0.42 0.43 1.07 1.00 -35.36%
P/EPS 13.14 10.40 -3.14 8.46 5.05 13.26 88.78 -72.05%
EY 7.61 9.62 -31.89 11.82 19.81 7.54 1.13 257.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.30 -
P/NAPS 0.76 0.89 0.89 0.78 0.72 1.57 1.21 -26.67%

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