[SAMUDRA] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -31.23%
YoY- 3344.59%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 9,750 9,764 102,156 10,000 11,174 72,232 85,779 -76.44%
PBT 48 84 -702 9,158 15,172 13,280 3,453 -94.17%
Tax 10,076 9,088 -6,375 5,178 5,702 -6,896 -1,163 -
NP 10,124 9,172 -7,077 14,337 20,874 6,384 2,290 168.63%
-
NP to SH 10,180 9,272 -6,942 14,421 20,970 6,504 1,189 316.88%
-
Tax Rate -20,991.67% -10,819.05% - -56.54% -37.58% 51.93% 33.68% -
Total Cost -374 592 109,233 -4,337 -9,700 65,848 83,489 -
-
Net Worth 25,864 23,466 21,899 40,631 37,620 28,811 26,358 -1.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 25,864 23,466 21,899 40,631 37,620 28,811 26,358 -1.24%
NOSH 142,977 143,086 143,134 143,068 143,042 142,631 143,253 -0.12%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 103.84% 93.94% -6.93% 143.37% 186.81% 8.84% 2.67% -
ROE 39.36% 39.51% -31.70% 35.49% 55.74% 22.57% 4.51% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.82 6.82 71.37 6.99 7.81 50.64 59.88 -76.41%
EPS 7.12 6.48 -4.85 10.08 14.66 4.56 0.83 317.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1809 0.164 0.153 0.284 0.263 0.202 0.184 -1.12%
Adjusted Per Share Value based on latest NOSH - 143,913
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.42 5.42 56.75 5.56 6.21 40.13 47.66 -76.43%
EPS 5.66 5.15 -3.86 8.01 11.65 3.61 0.66 317.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1437 0.1304 0.1217 0.2257 0.209 0.1601 0.1464 -1.22%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.345 0.335 0.325 0.17 0.20 0.19 0.20 -
P/RPS 5.06 4.91 0.46 2.43 2.56 0.38 0.33 514.13%
P/EPS 4.85 5.17 -6.70 1.69 1.36 4.17 24.10 -65.55%
EY 20.64 19.34 -14.92 59.29 73.30 24.00 4.15 190.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.04 2.12 0.60 0.76 0.94 1.09 45.19%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 28/08/13 28/05/13 25/02/13 19/11/12 28/08/12 -
Price 0.39 0.355 0.33 0.30 0.21 0.21 0.18 -
P/RPS 5.72 5.20 0.46 4.29 2.69 0.41 0.30 609.87%
P/EPS 5.48 5.48 -6.80 2.98 1.43 4.61 21.69 -59.93%
EY 18.26 18.25 -14.70 33.60 69.81 21.71 4.61 149.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.16 2.16 1.06 0.80 1.04 0.98 69.11%

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