[SAMUDRA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
09-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 130.01%
YoY- -47.26%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 72,314 74,893 78,020 83,184 107,141 132,327 121,732 -29.22%
PBT 945 2,721 4,968 6,996 -12,004 16,395 15,220 -84.18%
Tax -3,404 -1,776 -1,308 -1,780 -1,608 -9,156 -4,252 -13.72%
NP -2,459 945 3,660 5,216 -13,612 7,239 10,968 -
-
NP to SH -2,660 400 3,064 4,356 -14,514 6,523 10,354 -
-
Tax Rate 360.21% 65.27% 26.33% 25.44% - 55.85% 27.94% -
Total Cost 74,773 73,948 74,360 77,968 120,753 125,088 110,764 -22.95%
-
Net Worth 52,176 54,999 53,030 51,076 51,317 70,707 72,574 -19.66%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 52,176 54,999 53,030 51,076 51,317 70,707 72,574 -19.66%
NOSH 102,307 99,999 98,205 96,371 96,824 96,859 96,766 3.76%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -3.40% 1.26% 4.69% 6.27% -12.70% 5.47% 9.01% -
ROE -5.10% 0.73% 5.78% 8.53% -28.28% 9.23% 14.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 70.68 74.89 79.45 86.32 110.65 136.62 125.80 -31.79%
EPS -2.60 0.40 3.12 4.52 -14.99 6.73 10.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.55 0.54 0.53 0.53 0.73 0.75 -22.58%
Adjusted Per Share Value based on latest NOSH - 96,371
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 40.17 41.61 43.34 46.21 59.52 73.52 67.63 -29.22%
EPS -1.48 0.22 1.70 2.42 -8.06 3.62 5.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2899 0.3056 0.2946 0.2838 0.2851 0.3928 0.4032 -19.66%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.23 0.40 0.47 0.40 0.54 0.87 1.33 -
P/RPS 0.33 0.53 0.59 0.46 0.49 0.64 1.06 -53.90%
P/EPS -8.85 100.00 15.06 8.85 -3.60 12.92 12.43 -
EY -11.30 1.00 6.64 11.30 -27.76 7.74 8.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.73 0.87 0.75 1.02 1.19 1.77 -59.70%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 14/08/08 09/05/08 27/02/08 27/11/07 29/11/07 -
Price 0.21 0.23 0.41 0.47 0.47 0.57 0.54 -
P/RPS 0.30 0.31 0.52 0.54 0.42 0.42 0.43 -21.25%
P/EPS -8.08 57.50 13.14 10.40 -3.14 8.46 5.05 -
EY -12.38 1.74 7.61 9.62 -31.89 11.82 19.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.76 0.89 0.89 0.78 0.72 -31.18%

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