[SAMUDRA] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 165.54%
YoY- -32.04%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 28,896 15,079 42,322 27,964 14,218 6,690 29,156 -0.59%
PBT 3,593 3,524 -4,275 4,917 1,770 1,258 11,720 -54.63%
Tax -1,428 -1,240 -2,251 -1,704 -560 -412 -3,358 -43.53%
NP 2,165 2,284 -6,526 3,213 1,210 846 8,362 -59.47%
-
NP to SH 2,338 2,309 -6,526 3,213 1,210 846 8,362 -57.34%
-
Tax Rate 39.74% 35.19% - 34.66% 31.64% 32.75% 28.65% -
Total Cost 26,731 12,795 48,848 24,751 13,008 5,844 20,794 18.28%
-
Net Worth 64,163 64,829 56,921 54,151 50,716 63,849 30,361 64.90%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,879 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 64,163 64,829 56,921 54,151 50,716 63,849 30,361 64.90%
NOSH 87,894 88,807 81,317 40,112 39,933 39,905 38,431 73.85%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.49% 15.15% -15.42% 11.49% 8.51% 12.65% 28.68% -
ROE 3.64% 3.56% -11.46% 5.93% 2.39% 1.32% 27.54% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 32.88 16.98 52.05 69.71 35.60 16.76 75.86 -42.81%
EPS 2.66 2.60 8.01 8.01 3.03 2.12 11.12 -61.56%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.70 1.35 1.27 1.60 0.79 -5.14%
Adjusted Per Share Value based on latest NOSH - 40,301
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.05 8.38 23.51 15.54 7.90 3.72 16.20 -0.61%
EPS 1.30 1.28 -3.63 1.79 0.67 0.47 4.65 -57.34%
DPS 0.00 0.00 2.71 0.00 0.00 0.00 0.00 -
NAPS 0.3565 0.3602 0.3162 0.3008 0.2818 0.3547 0.1687 64.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.82 1.12 1.09 1.05 1.02 1.46 1.55 -
P/RPS 2.49 6.60 2.09 1.51 2.86 8.71 2.04 14.25%
P/EPS 30.83 43.08 -13.58 13.11 33.66 68.87 7.12 166.37%
EY 3.24 2.32 -7.36 7.63 2.97 1.45 14.04 -62.47%
DY 0.00 0.00 5.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.53 1.56 0.78 0.80 0.91 1.96 -31.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 28/02/06 22/11/05 24/08/05 19/05/05 28/02/05 -
Price 0.85 0.90 1.16 1.02 1.00 1.21 1.51 -
P/RPS 2.59 5.30 2.23 1.46 2.81 7.22 1.99 19.26%
P/EPS 31.95 34.62 -14.45 12.73 33.00 57.08 6.94 177.51%
EY 3.13 2.89 -6.92 7.85 3.03 1.75 14.41 -63.96%
DY 0.00 0.00 5.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.23 1.66 0.76 0.79 0.76 1.91 -28.34%

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