[SAMUDRA] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 100.05%
YoY- 100.1%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 17,568 17,237 21,815 29,159 12,039 12,376 18,030 -1.71%
PBT 691 -721 1,420 2,063 -6,805 -2,846 -3,248 -
Tax 668 96 484 -2,411 939 1,206 -408 -
NP 1,359 -625 1,904 -348 -5,866 -1,640 -3,656 -
-
NP to SH 875 -837 1,148 3 -6,261 -2,098 -3,400 -
-
Tax Rate -96.67% - -34.08% 116.87% - - - -
Total Cost 16,209 17,862 19,911 29,507 17,905 14,016 21,686 -17.65%
-
Net Worth 26,393 26,103 2,654,749 0 26,444 30,999 32,814 -13.52%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 26,393 26,103 2,654,749 0 26,444 30,999 32,814 -13.52%
NOSH 143,442 141,864 143,499 142,945 142,945 142,721 142,857 0.27%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.74% -3.63% 8.73% -1.19% -48.72% -13.25% -20.28% -
ROE 3.32% -3.21% 0.04% 0.00% -23.68% -6.77% -10.36% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.25 12.15 15.20 20.40 8.42 8.67 12.62 -1.96%
EPS 0.61 -0.59 0.80 0.00 -4.38 -1.47 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 0.184 18.50 0.00 0.185 0.2172 0.2297 -13.75%
Adjusted Per Share Value based on latest NOSH - 142,945
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.76 9.58 12.12 16.20 6.69 6.88 10.02 -1.73%
EPS 0.49 -0.47 0.64 0.00 -3.48 -1.17 -1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1466 0.145 14.7486 0.00 0.1469 0.1722 0.1823 -13.53%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.18 0.15 0.10 0.20 0.23 0.20 -
P/RPS 1.63 1.48 0.99 0.49 2.37 2.65 1.58 2.10%
P/EPS 32.79 -30.51 18.75 4,764.84 -4.57 -15.65 -8.40 -
EY 3.05 -3.28 5.33 0.02 -21.90 -6.39 -11.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.98 0.01 0.00 1.08 1.06 0.87 16.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 24/05/12 29/02/12 30/11/11 23/08/11 25/05/11 21/02/11 -
Price 0.18 0.15 0.17 0.13 0.16 0.20 0.25 -
P/RPS 1.47 1.23 1.12 0.64 1.90 2.31 1.98 -18.02%
P/EPS 29.51 -25.42 21.25 6,194.29 -3.65 -13.61 -10.50 -
EY 3.39 -3.93 4.71 0.02 -27.38 -7.35 -9.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.82 0.01 0.00 0.86 0.92 1.09 -6.85%

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