[SAMUDRA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -98.28%
YoY- -59.19%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 10,319 8,025 5,850 2,473 10,737 7,335 4,875 65.08%
PBT 10,884 9,900 4,387 1,075 61,277 -978 24 5869.21%
Tax -1,051 -1,135 -683 -117 -6,367 1,646 5,038 -
NP 9,833 8,765 3,704 958 54,910 668 5,062 55.87%
-
NP to SH 9,773 8,712 3,669 946 54,932 701 5,090 54.66%
-
Tax Rate 9.66% 11.46% 15.57% 10.88% 10.39% - -20,991.67% -
Total Cost 486 -740 2,146 1,515 -44,173 6,667 -187 -
-
Net Worth 92,912 92,244 95,222 95,029 94,532 21,602 25,864 135.10%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 8,236 - - - - - -
Div Payout % - 94.54% - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 92,912 92,244 95,222 95,029 94,532 21,602 25,864 135.10%
NOSH 183,258 183,025 142,762 143,333 143,014 143,061 142,977 18.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 95.29% 109.22% 63.32% 38.74% 511.41% 9.11% 103.84% -
ROE 10.52% 9.44% 3.85% 1.00% 58.11% 3.25% 19.68% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.63 4.38 4.10 1.73 7.51 5.13 3.41 39.81%
EPS 5.34 4.76 2.57 0.66 38.41 0.49 3.56 31.13%
DPS 0.00 4.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.507 0.504 0.667 0.663 0.661 0.151 0.1809 99.15%
Adjusted Per Share Value based on latest NOSH - 143,333
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.73 4.46 3.25 1.37 5.96 4.08 2.71 64.96%
EPS 5.43 4.84 2.04 0.53 30.52 0.39 2.83 54.59%
DPS 0.00 4.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5162 0.5125 0.529 0.5279 0.5252 0.12 0.1437 135.10%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.46 0.48 0.48 0.515 0.435 0.395 0.345 -
P/RPS 8.17 10.95 11.71 29.85 5.79 7.70 10.12 -13.33%
P/EPS 8.63 10.08 18.68 78.03 1.13 80.61 9.69 -7.45%
EY 11.59 9.92 5.35 1.28 88.30 1.24 10.32 8.06%
DY 0.00 9.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.95 0.72 0.78 0.66 2.62 1.91 -39.08%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 25/05/15 27/02/15 24/11/14 27/08/14 21/05/14 28/02/14 -
Price 0.48 0.47 0.535 0.515 0.52 0.395 0.39 -
P/RPS 8.52 10.72 13.06 29.85 6.93 7.70 11.44 -17.88%
P/EPS 9.00 9.87 20.82 78.03 1.35 80.61 10.96 -12.34%
EY 11.11 10.13 4.80 1.28 73.87 1.24 9.13 14.02%
DY 0.00 9.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.93 0.80 0.78 0.79 2.62 2.16 -42.25%

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