[SAMUDRA] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -252.33%
YoY- -178.04%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 60,333 57,792 60,316 42,322 37,285 28,436 26,760 71.85%
PBT 6,041 7,186 14,096 -4,275 6,556 3,540 5,032 12.94%
Tax -2,425 -2,856 -4,960 -2,251 -2,272 -1,120 -1,648 29.34%
NP 3,616 4,330 9,136 -6,526 4,284 2,420 3,384 4.51%
-
NP to SH 4,408 4,676 9,236 -6,526 4,284 2,420 3,384 19.25%
-
Tax Rate 40.14% 39.74% 35.19% - 34.66% 31.64% 32.75% -
Total Cost 56,717 53,462 51,180 48,848 33,001 26,016 23,376 80.46%
-
Net Worth 65,064 64,163 64,829 56,921 54,151 50,716 63,849 1.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 4,879 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 65,064 64,163 64,829 56,921 54,151 50,716 63,849 1.26%
NOSH 87,925 87,894 88,807 81,317 40,112 39,933 39,905 69.24%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.99% 7.49% 15.15% -15.42% 11.49% 8.51% 12.65% -
ROE 6.77% 7.29% 14.25% -11.46% 7.91% 4.77% 5.30% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 68.62 65.75 67.92 52.05 92.95 71.21 67.06 1.54%
EPS 5.01 5.32 10.40 8.01 10.68 6.06 8.48 -29.56%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.73 0.70 1.35 1.27 1.60 -40.16%
Adjusted Per Share Value based on latest NOSH - 85,888
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.52 32.11 33.51 23.51 20.71 15.80 14.87 71.83%
EPS 2.45 2.60 5.13 -3.63 2.38 1.34 1.88 19.28%
DPS 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
NAPS 0.3615 0.3565 0.3602 0.3162 0.3008 0.2818 0.3547 1.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.80 0.82 1.12 1.09 1.05 1.02 1.46 -
P/RPS 1.17 1.25 1.65 2.09 1.13 1.43 2.18 -33.93%
P/EPS 15.96 15.41 10.77 -13.58 9.83 16.83 17.22 -4.93%
EY 6.27 6.49 9.29 -7.36 10.17 5.94 5.81 5.20%
DY 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 1.53 1.56 0.78 0.80 0.91 12.08%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 29/05/06 28/02/06 22/11/05 24/08/05 19/05/05 -
Price 0.92 0.85 0.90 1.16 1.02 1.00 1.21 -
P/RPS 1.34 1.29 1.33 2.23 1.10 1.40 1.80 -17.84%
P/EPS 18.35 15.98 8.65 -14.45 9.55 16.50 14.27 18.23%
EY 5.45 6.26 11.56 -6.92 10.47 6.06 7.01 -15.43%
DY 0.00 0.00 0.00 5.17 0.00 0.00 0.00 -
P/NAPS 1.24 1.16 1.23 1.66 0.76 0.79 0.76 38.55%

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