[SAMUDRA] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 58.3%
YoY- 1142.8%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 7,932 8,556 10,319 10,700 11,700 9,892 10,737 -18.23%
PBT 6,598 20,584 10,884 13,200 8,774 4,300 61,277 -77.27%
Tax 154 308 -1,051 -1,513 -1,366 -468 -6,367 -
NP 6,752 20,892 9,833 11,686 7,408 3,832 54,910 -75.17%
-
NP to SH 6,656 20,644 9,773 11,616 7,338 3,784 54,932 -75.41%
-
Tax Rate -2.33% -1.50% 9.66% 11.46% 15.57% 10.88% 10.39% -
Total Cost 1,180 -12,336 486 -986 4,292 6,060 -44,173 -
-
Net Worth 92,301 92,383 92,912 92,244 95,222 95,029 94,532 -1.57%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 10,981 - - - -
Div Payout % - - - 94.54% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 92,301 92,383 92,912 92,244 95,222 95,029 94,532 -1.57%
NOSH 183,867 183,665 183,258 183,025 142,762 143,333 143,014 18.18%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 85.12% 244.18% 95.29% 109.22% 63.32% 38.74% 511.41% -
ROE 7.21% 22.35% 10.52% 12.59% 7.71% 3.98% 58.11% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.31 4.66 5.63 5.85 8.20 6.90 7.51 -30.87%
EPS 3.62 11.24 5.34 6.35 5.14 2.64 38.41 -79.20%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 0.502 0.503 0.507 0.504 0.667 0.663 0.661 -16.71%
Adjusted Per Share Value based on latest NOSH - 183,381
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.41 4.75 5.73 5.94 6.50 5.50 5.96 -18.14%
EPS 3.70 11.47 5.43 6.45 4.08 2.10 30.52 -75.41%
DPS 0.00 0.00 0.00 6.10 0.00 0.00 0.00 -
NAPS 0.5128 0.5132 0.5162 0.5125 0.529 0.5279 0.5252 -1.57%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.50 0.48 0.46 0.48 0.48 0.515 0.435 -
P/RPS 11.59 10.30 8.17 8.21 5.86 7.46 5.79 58.63%
P/EPS 13.81 4.27 8.63 7.56 9.34 19.51 1.13 428.15%
EY 7.24 23.42 11.59 13.22 10.71 5.13 88.30 -81.04%
DY 0.00 0.00 0.00 12.50 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.91 0.95 0.72 0.78 0.66 31.81%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 20/11/15 18/08/15 25/05/15 27/02/15 24/11/14 27/08/14 -
Price 0.50 0.485 0.48 0.47 0.535 0.515 0.52 -
P/RPS 11.59 10.41 8.52 8.04 6.53 7.46 6.93 40.76%
P/EPS 13.81 4.31 9.00 7.41 10.41 19.51 1.35 369.24%
EY 7.24 23.18 11.11 13.50 9.61 5.13 73.87 -78.65%
DY 0.00 0.00 0.00 12.77 0.00 0.00 0.00 -
P/NAPS 1.00 0.96 0.95 0.93 0.80 0.78 0.79 16.96%

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