[SAMUDRA] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 9.79%
YoY- -51.45%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 9,892 10,737 9,780 9,750 9,764 102,156 10,000 -0.72%
PBT 4,300 61,277 -1,304 48 84 -702 9,158 -39.56%
Tax -468 -6,367 2,194 10,076 9,088 -6,375 5,178 -
NP 3,832 54,910 890 10,124 9,172 -7,077 14,337 -58.47%
-
NP to SH 3,784 54,932 934 10,180 9,272 -6,942 14,421 -58.98%
-
Tax Rate 10.88% 10.39% - -20,991.67% -10,819.05% - -56.54% -
Total Cost 6,060 -44,173 8,889 -374 592 109,233 -4,337 -
-
Net Worth 95,029 94,532 21,602 25,864 23,466 21,899 40,631 76.10%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 95,029 94,532 21,602 25,864 23,466 21,899 40,631 76.10%
NOSH 143,333 143,014 143,061 142,977 143,086 143,134 143,068 0.12%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 38.74% 511.41% 9.11% 103.84% 93.94% -6.93% 143.37% -
ROE 3.98% 58.11% 4.33% 39.36% 39.51% -31.70% 35.49% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.90 7.51 6.84 6.82 6.82 71.37 6.99 -0.85%
EPS 2.64 38.41 0.65 7.12 6.48 -4.85 10.08 -59.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.663 0.661 0.151 0.1809 0.164 0.153 0.284 75.88%
Adjusted Per Share Value based on latest NOSH - 142,886
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.50 5.96 5.43 5.42 5.42 56.75 5.56 -0.72%
EPS 2.10 30.52 0.52 5.66 5.15 -3.86 8.01 -59.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5279 0.5252 0.12 0.1437 0.1304 0.1217 0.2257 76.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.515 0.435 0.395 0.345 0.335 0.325 0.17 -
P/RPS 7.46 5.79 5.78 5.06 4.91 0.46 2.43 111.08%
P/EPS 19.51 1.13 60.46 4.85 5.17 -6.70 1.69 410.03%
EY 5.13 88.30 1.65 20.64 19.34 -14.92 59.29 -80.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.66 2.62 1.91 2.04 2.12 0.60 19.09%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 27/08/14 21/05/14 28/02/14 26/11/13 28/08/13 28/05/13 -
Price 0.515 0.52 0.395 0.39 0.355 0.33 0.30 -
P/RPS 7.46 6.93 5.78 5.72 5.20 0.46 4.29 44.55%
P/EPS 19.51 1.35 60.46 5.48 5.48 -6.80 2.98 249.56%
EY 5.13 73.87 1.65 18.26 18.25 -14.70 33.60 -71.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 2.62 2.16 2.16 2.16 1.06 -18.47%

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