[SAMUDRA] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ-0.0%
YoY- 75.07%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
Revenue 27,352 35,345 25,521 33,082 33,082 16,354 13,817 72.53%
PBT 3,320 4,304 3,306 -682 -682 938 69 2106.08%
Tax -3,978 -1,204 -922 -981 -981 -391 -188 1044.63%
NP -658 3,100 2,384 -1,663 -1,663 547 -119 291.89%
-
NP to SH -828 3,112 2,065 -2,428 -2,428 968 29 -
-
Tax Rate 119.82% 27.97% 27.89% - - 41.68% 272.46% -
Total Cost 28,010 32,245 23,137 34,745 34,745 15,807 13,936 74.63%
-
Net Worth 70,283 72,710 69,802 66,979 0 65,119 70,566 -0.32%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
Div - - - 1,860 1,860 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
Net Worth 70,283 72,710 69,802 66,979 0 65,119 70,566 -0.32%
NOSH 96,279 96,947 96,948 93,026 93,026 87,999 96,666 -0.31%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
NP Margin -2.41% 8.77% 9.34% -5.03% -5.03% 3.34% -0.86% -
ROE -1.18% 4.28% 2.96% -3.62% 0.00% 1.49% 0.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
RPS 28.41 36.46 26.32 35.56 35.56 18.58 14.29 73.12%
EPS -0.86 3.21 2.13 -2.61 -2.61 1.10 0.03 -
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.73 0.75 0.72 0.72 0.00 0.74 0.73 0.00%
Adjusted Per Share Value based on latest NOSH - 93,026
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
RPS 15.20 19.64 14.18 18.38 18.38 9.09 7.68 72.50%
EPS -0.46 1.73 1.15 -1.35 -1.35 0.54 0.02 -
DPS 0.00 0.00 0.00 1.03 1.03 0.00 0.00 -
NAPS 0.3905 0.4039 0.3878 0.3721 0.00 0.3618 0.392 -0.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/12/06 29/09/06 30/06/06 -
Price 0.87 1.33 0.96 0.94 0.94 0.80 0.82 -
P/RPS 3.06 3.65 3.65 2.64 2.64 4.30 5.74 -39.49%
P/EPS -101.16 41.43 45.07 -36.02 -36.02 72.73 2,733.33 -
EY -0.99 2.41 2.22 -2.78 -2.78 1.38 0.04 -
DY 0.00 0.00 0.00 2.13 2.13 0.00 0.00 -
P/NAPS 1.19 1.77 1.33 1.31 0.00 1.08 1.12 4.96%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 CAGR
Date 27/11/07 29/11/07 28/05/07 28/02/07 - 29/11/06 28/08/06 -
Price 0.57 0.54 1.13 0.87 0.00 0.92 0.85 -
P/RPS 2.01 1.48 4.29 2.45 0.00 4.95 5.95 -57.96%
P/EPS -66.28 16.82 53.05 -33.33 0.00 83.64 2,833.33 -
EY -1.51 5.94 1.88 -3.00 0.00 1.20 0.04 -
DY 0.00 0.00 0.00 2.30 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 1.57 1.21 0.00 1.24 1.16 -27.16%

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