[SAMUDRA] QoQ TTM Result on 30-Dec-2006 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Dec-2006 [#4]
Profit Trend
QoQ- 113.65%
YoY- 113.45%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 127,030 108,039 96,335 78,332 59,608 57,000 50,711 108.55%
PBT 6,246 2,880 -357 3,849 -4,661 -2,452 -2,010 -
Tax -4,088 -3,275 -2,541 -2,800 -2,366 -3,119 -3,079 25.46%
NP 2,158 -395 -2,898 1,049 -7,027 -5,571 -5,089 -
-
NP to SH 321 -1,823 -3,859 878 -6,433 -5,398 -5,064 -
-
Tax Rate 65.45% 113.72% - 72.75% - - - -
Total Cost 124,872 108,434 99,233 77,283 66,635 62,571 55,800 90.55%
-
Net Worth 72,710 69,802 66,979 0 65,119 70,566 64,829 9.61%
Dividend
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,721 3,721 3,721 1,860 5,153 5,153 7,546 -43.21%
Div Payout % 1,159.21% 0.00% 0.00% 211.91% 0.00% 0.00% 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 72,710 69,802 66,979 0 65,119 70,566 64,829 9.61%
NOSH 96,947 96,948 93,026 93,026 87,999 96,666 88,807 7.27%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.70% -0.37% -3.01% 1.34% -11.79% -9.77% -10.04% -
ROE 0.44% -2.61% -5.76% 0.00% -9.88% -7.65% -7.81% -
Per Share
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 131.03 111.44 103.56 84.20 67.74 58.97 57.10 94.42%
EPS 0.33 -1.88 -4.15 0.94 -7.31 -5.58 -5.70 -
DPS 3.84 3.84 4.00 2.00 5.86 5.33 8.50 -47.06%
NAPS 0.75 0.72 0.72 0.00 0.74 0.73 0.73 2.18%
Adjusted Per Share Value based on latest NOSH - 93,026
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 70.57 60.02 53.52 43.52 33.12 31.67 28.17 108.56%
EPS 0.18 -1.01 -2.14 0.49 -3.57 -3.00 -2.81 -
DPS 2.07 2.07 2.07 1.03 2.86 2.86 4.19 -43.13%
NAPS 0.4039 0.3878 0.3721 0.00 0.3618 0.392 0.3602 9.59%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.33 0.96 0.94 0.94 0.80 0.82 1.12 -
P/RPS 1.02 0.86 0.91 1.12 1.18 1.39 1.96 -40.71%
P/EPS 401.68 -51.05 -22.66 99.60 -10.94 -14.68 -19.64 -
EY 0.25 -1.96 -4.41 1.00 -9.14 -6.81 -5.09 -
DY 2.89 4.00 4.26 2.13 7.32 6.50 7.59 -53.83%
P/NAPS 1.77 1.33 1.31 0.00 1.08 1.12 1.53 12.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date - - - - 29/11/06 28/08/06 29/05/06 -
Price 0.00 0.00 0.00 0.00 0.92 0.85 0.90 -
P/RPS 0.00 0.00 0.00 0.00 1.36 1.44 1.58 -
P/EPS 0.00 0.00 0.00 0.00 -12.59 -15.22 -15.78 -
EY 0.00 0.00 0.00 0.00 -7.95 -6.57 -6.34 -
DY 0.00 0.00 0.00 0.00 6.37 6.27 9.44 -
P/NAPS 0.00 0.00 0.00 0.00 1.24 1.16 1.23 -

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