[SAMUDRA] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 160.48%
YoY- 96.64%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 30,136 29,072 27,690 26,042 13,502 7,876 0 -
PBT 11,642 11,652 7,463 7,730 2,285 1,017 0 -
Tax -3,357 -3,319 -1,847 -2,932 -443 -69 0 -
NP 8,285 8,333 5,616 4,798 1,842 948 0 -
-
NP to SH 8,285 8,333 5,616 4,798 1,842 948 0 -
-
Tax Rate 28.84% 28.48% 24.75% 37.93% 19.39% 6.78% - -
Total Cost 21,851 20,739 22,074 21,244 11,660 6,928 0 -
-
Net Worth 63,849 61,999 58,399 51,961 46,555 21,119 28,000 73.15%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 63,849 61,999 58,399 51,961 46,555 21,119 28,000 73.15%
NOSH 39,905 39,999 39,999 36,852 33,735 21,119 1,000 1065.13%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 27.49% 28.66% 20.28% 18.42% 13.64% 12.04% 0.00% -
ROE 12.98% 13.44% 9.62% 9.23% 3.96% 4.49% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 75.52 72.68 69.23 70.67 40.02 37.29 0.00 -
EPS 20.76 20.83 14.04 13.02 5.46 4.49 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.55 1.46 1.41 1.38 1.00 28.00 -85.13%
Adjusted Per Share Value based on latest NOSH - 36,852
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.74 16.15 15.38 14.47 7.50 4.38 0.00 -
EPS 4.60 4.63 3.12 2.67 1.02 0.53 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3547 0.3444 0.3244 0.2887 0.2586 0.1173 0.1556 73.12%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 1.46 1.55 1.44 1.42 1.90 0.00 0.00 -
P/RPS 1.93 2.13 2.08 2.01 4.75 0.00 0.00 -
P/EPS 7.03 7.44 10.26 10.91 34.80 0.00 0.00 -
EY 14.22 13.44 9.75 9.17 2.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.00 0.99 1.01 1.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 19/05/05 28/02/05 28/12/04 13/08/04 - - - -
Price 1.21 1.51 1.52 1.38 0.00 0.00 0.00 -
P/RPS 1.60 2.08 2.20 1.95 0.00 0.00 0.00 -
P/EPS 5.83 7.25 10.83 10.60 0.00 0.00 0.00 -
EY 17.16 13.80 9.24 9.43 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.97 1.04 0.98 0.00 0.00 0.00 -

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