[SAMUDRA] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 11.16%
YoY- 19.25%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 47,420 47,174 65,244 58,368 60,041 63,490 67,402 -20.94%
PBT -15,033 -10,970 -11,874 -10,756 -15,234 -10,768 -10,602 26.29%
Tax 724 -286 -1,732 -1,832 1,825 -1,332 -2,354 -
NP -14,309 -11,257 -13,606 -12,588 -13,409 -12,100 -12,956 6.86%
-
NP to SH -14,805 -11,392 -12,892 -12,184 -13,715 -11,493 -12,940 9.41%
-
Tax Rate - - - - - - - -
Total Cost 61,729 58,431 78,850 70,956 73,450 75,590 80,358 -16.16%
-
Net Worth 25,478 29,550 30,465 30,837 29,142 34,192 36,180 -20.89%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 25,478 29,550 30,465 30,837 29,142 34,192 36,180 -20.89%
NOSH 137,720 136,050 132,633 121,840 106,475 106,419 106,414 18.81%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -30.18% -23.86% -20.85% -21.57% -22.33% -19.06% -19.22% -
ROE -58.11% -38.55% -42.32% -39.51% -47.06% -33.61% -35.76% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 34.43 34.67 49.19 47.91 56.39 59.66 63.34 -33.46%
EPS -10.75 -8.37 -9.72 -10.00 -12.88 -10.80 -12.16 -7.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.185 0.2172 0.2297 0.2531 0.2737 0.3213 0.34 -33.42%
Adjusted Per Share Value based on latest NOSH - 121,840
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 26.34 26.21 36.25 32.43 33.36 35.27 37.45 -20.96%
EPS -8.23 -6.33 -7.16 -6.77 -7.62 -6.39 -7.19 9.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1415 0.1642 0.1693 0.1713 0.1619 0.19 0.201 -20.91%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.20 0.23 0.20 0.19 0.29 0.30 0.33 -
P/RPS 0.58 0.66 0.41 0.40 0.51 0.50 0.52 7.57%
P/EPS -1.86 -2.75 -2.06 -1.90 -2.25 -2.78 -2.71 -22.24%
EY -53.75 -36.41 -48.60 -52.63 -44.42 -36.00 -36.85 28.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.06 0.87 0.75 1.06 0.93 0.97 7.44%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 25/05/11 21/02/11 29/11/10 30/08/10 24/05/10 24/02/10 -
Price 0.16 0.20 0.25 0.21 0.22 0.24 0.34 -
P/RPS 0.46 0.58 0.51 0.44 0.39 0.40 0.54 -10.16%
P/EPS -1.49 -2.39 -2.57 -2.10 -1.71 -2.22 -2.80 -34.40%
EY -67.19 -41.87 -38.88 -47.62 -58.55 -45.00 -35.76 52.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 1.09 0.83 0.80 0.75 1.00 -9.59%

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