[SAMUDRA] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 840.77%
YoY- -10.57%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Revenue 107,141 132,327 121,732 102,084 78,332 74,916 60,333 58.19%
PBT -12,004 16,395 15,220 13,224 3,894 1,173 6,041 -
Tax -1,608 -9,156 -4,252 -3,688 -2,845 -2,008 -2,425 -27.97%
NP -13,612 7,239 10,968 9,536 1,049 -835 3,616 -
-
NP to SH -14,514 6,523 10,354 8,260 878 -1,013 4,408 -
-
Tax Rate - 55.85% 27.94% 27.89% 73.06% 171.18% 40.14% -
Total Cost 120,753 125,088 110,764 92,548 77,283 75,751 56,717 82.85%
-
Net Worth 51,317 70,707 72,574 69,802 64,506 0 65,064 -17.26%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Div - - - - 1,791 1,777 - -
Div Payout % - - - - 204.08% 0.00% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Net Worth 51,317 70,707 72,574 69,802 64,506 0 65,064 -17.26%
NOSH 96,824 96,859 96,766 96,948 89,591 88,859 87,925 8.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
NP Margin -12.70% 5.47% 9.01% 9.34% 1.34% -1.11% 5.99% -
ROE -28.28% 9.23% 14.27% 11.83% 1.36% 0.00% 6.77% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
RPS 110.65 136.62 125.80 105.30 87.43 84.31 68.62 46.46%
EPS -14.99 6.73 10.70 8.52 0.98 -1.14 5.01 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.53 0.73 0.75 0.72 0.72 0.00 0.74 -23.40%
Adjusted Per Share Value based on latest NOSH - 96,948
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
RPS 59.52 73.52 67.63 56.71 43.52 41.62 33.52 58.18%
EPS -8.06 3.62 5.75 4.59 0.49 -0.56 2.45 -
DPS 0.00 0.00 0.00 0.00 1.00 0.99 0.00 -
NAPS 0.2851 0.3928 0.4032 0.3878 0.3584 0.00 0.3615 -17.27%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/12/06 29/09/06 -
Price 0.54 0.87 1.33 0.96 0.94 0.94 0.80 -
P/RPS 0.49 0.64 1.06 0.91 1.08 1.11 1.17 -50.09%
P/EPS -3.60 12.92 12.43 11.27 95.92 -82.46 15.96 -
EY -27.76 7.74 8.05 8.88 1.04 -1.21 6.27 -
DY 0.00 0.00 0.00 0.00 2.13 2.13 0.00 -
P/NAPS 1.02 1.19 1.77 1.33 1.31 0.00 1.08 -4.46%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 CAGR
Date 27/02/08 27/11/07 29/11/07 28/05/07 28/02/07 - 29/11/06 -
Price 0.47 0.57 0.54 1.13 0.87 0.00 0.92 -
P/RPS 0.42 0.42 0.43 1.07 1.00 0.00 1.34 -60.41%
P/EPS -3.14 8.46 5.05 13.26 88.78 0.00 18.35 -
EY -31.89 11.82 19.81 7.54 1.13 0.00 5.45 -
DY 0.00 0.00 0.00 0.00 2.30 0.00 0.00 -
P/NAPS 0.89 0.78 0.72 1.57 1.21 0.00 1.24 -23.27%

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