[SAMUDRA] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 28.47%
YoY- 8.85%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 14,592 12,423 13,917 17,458 16,243 13,405 15,496 -3.92%
PBT -2,689 -7,158 -2,775 -2,031 -3,270 -10,650 93 -
Tax -458 3,184 178 -660 -517 652 -969 -39.29%
NP -3,147 -3,974 -2,597 -2,691 -3,787 -9,998 -876 134.38%
-
NP to SH -3,046 -5,094 -2,150 -2,698 -3,772 -9,983 -904 124.58%
-
Tax Rate - - - - - - 1,041.94% -
Total Cost 17,739 16,397 16,514 20,149 20,030 23,403 16,372 5.48%
-
Net Worth 30,837 29,167 34,197 36,257 38,359 41,507 54,239 -31.34%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 30,837 29,167 34,197 36,257 38,359 41,507 54,239 -31.34%
NOSH 121,840 106,569 106,435 106,640 106,553 106,428 106,352 9.47%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -21.57% -31.99% -18.66% -15.41% -23.31% -74.58% -5.65% -
ROE -9.88% -17.46% -6.29% -7.44% -9.83% -24.05% -1.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.98 11.66 13.08 16.37 15.24 12.60 14.57 -12.22%
EPS -2.50 -4.78 -2.02 -2.53 -3.54 -9.38 -0.85 105.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2531 0.2737 0.3213 0.34 0.36 0.39 0.51 -37.29%
Adjusted Per Share Value based on latest NOSH - 106,640
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.11 6.90 7.73 9.70 9.02 7.45 8.61 -3.90%
EPS -1.69 -2.83 -1.19 -1.50 -2.10 -5.55 -0.50 125.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1713 0.162 0.19 0.2014 0.2131 0.2306 0.3013 -31.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.19 0.29 0.30 0.33 0.35 0.36 0.22 -
P/RPS 1.59 2.49 2.29 2.02 2.30 2.86 1.51 3.49%
P/EPS -7.60 -6.07 -14.85 -13.04 -9.89 -3.84 -25.88 -55.78%
EY -13.16 -16.48 -6.73 -7.67 -10.11 -26.06 -3.86 126.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.06 0.93 0.97 0.97 0.92 0.43 44.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 24/05/10 24/02/10 23/11/09 26/08/09 19/05/09 -
Price 0.21 0.22 0.24 0.34 0.31 0.36 0.33 -
P/RPS 1.75 1.89 1.84 2.08 2.03 2.86 2.26 -15.66%
P/EPS -8.40 -4.60 -11.88 -13.44 -8.76 -3.84 -38.82 -63.92%
EY -11.90 -21.73 -8.42 -7.44 -11.42 -26.06 -2.58 176.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 0.75 1.00 0.86 0.92 0.65 17.68%

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