[SAMUDRA] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 233.56%
YoY- 42.56%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 10,737 9,780 9,750 9,764 102,156 10,000 11,174 -2.63%
PBT 61,277 -1,304 48 84 -702 9,158 15,172 154.26%
Tax -6,367 2,194 10,076 9,088 -6,375 5,178 5,702 -
NP 54,910 890 10,124 9,172 -7,077 14,337 20,874 90.89%
-
NP to SH 54,932 934 10,180 9,272 -6,942 14,421 20,970 90.36%
-
Tax Rate 10.39% - -20,991.67% -10,819.05% - -56.54% -37.58% -
Total Cost -44,173 8,889 -374 592 109,233 -4,337 -9,700 175.50%
-
Net Worth 94,532 21,602 25,864 23,466 21,899 40,631 37,620 85.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 94,532 21,602 25,864 23,466 21,899 40,631 37,620 85.14%
NOSH 143,014 143,061 142,977 143,086 143,134 143,068 143,042 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 511.41% 9.11% 103.84% 93.94% -6.93% 143.37% 186.81% -
ROE 58.11% 4.33% 39.36% 39.51% -31.70% 35.49% 55.74% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.51 6.84 6.82 6.82 71.37 6.99 7.81 -2.58%
EPS 38.41 0.65 7.12 6.48 -4.85 10.08 14.66 90.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.661 0.151 0.1809 0.164 0.153 0.284 0.263 85.16%
Adjusted Per Share Value based on latest NOSH - 143,086
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.96 5.43 5.42 5.42 56.75 5.56 6.21 -2.70%
EPS 30.52 0.52 5.66 5.15 -3.86 8.01 11.65 90.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5252 0.12 0.1437 0.1304 0.1217 0.2257 0.209 85.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.435 0.395 0.345 0.335 0.325 0.17 0.20 -
P/RPS 5.79 5.78 5.06 4.91 0.46 2.43 2.56 72.56%
P/EPS 1.13 60.46 4.85 5.17 -6.70 1.69 1.36 -11.64%
EY 88.30 1.65 20.64 19.34 -14.92 59.29 73.30 13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 2.62 1.91 2.04 2.12 0.60 0.76 -9.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 28/02/14 26/11/13 28/08/13 28/05/13 25/02/13 -
Price 0.52 0.395 0.39 0.355 0.33 0.30 0.21 -
P/RPS 6.93 5.78 5.72 5.20 0.46 4.29 2.69 88.25%
P/EPS 1.35 60.46 5.48 5.48 -6.80 2.98 1.43 -3.77%
EY 73.87 1.65 18.26 18.25 -14.70 33.60 69.81 3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.62 2.16 2.16 2.16 1.06 0.80 -0.83%

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