[SAMUDRA] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -11.59%
YoY- 52.67%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 50,711 42,322 37,293 30,753 30,136 29,072 27,690 49.74%
PBT -2,010 -4,006 10,467 10,278 11,642 11,652 7,463 -
Tax -3,079 -2,521 -3,621 -2,953 -3,357 -3,319 -1,847 40.63%
NP -5,089 -6,527 6,846 7,325 8,285 8,333 5,616 -
-
NP to SH -5,064 -6,527 6,846 7,325 8,285 8,333 5,616 -
-
Tax Rate - - 34.59% 28.73% 28.84% 28.48% 24.75% -
Total Cost 55,800 48,849 30,447 23,428 21,851 20,739 22,074 85.67%
-
Net Worth 64,829 68,711 40,301 50,660 63,849 61,999 58,399 7.21%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 7,546 7,546 2,393 - - - - -
Div Payout % 0.00% 0.00% 34.96% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 64,829 68,711 40,301 50,660 63,849 61,999 58,399 7.21%
NOSH 88,807 85,888 40,301 39,890 39,905 39,999 39,999 70.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -10.04% -15.42% 18.36% 23.82% 27.49% 28.66% 20.28% -
ROE -7.81% -9.50% 16.99% 14.46% 12.98% 13.44% 9.62% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 57.10 49.28 92.53 77.09 75.52 72.68 69.23 -12.06%
EPS -5.70 -7.60 16.99 18.36 20.76 20.83 14.04 -
DPS 8.50 8.79 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.80 1.00 1.27 1.60 1.55 1.46 -37.03%
Adjusted Per Share Value based on latest NOSH - 39,890
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 28.17 23.51 20.72 17.09 16.74 16.15 15.38 49.75%
EPS -2.81 -3.63 3.80 4.07 4.60 4.63 3.12 -
DPS 4.19 4.19 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.3602 0.3817 0.2239 0.2814 0.3547 0.3444 0.3244 7.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.12 1.09 1.05 1.02 1.46 1.55 1.44 -
P/RPS 1.96 2.21 1.13 1.32 1.93 2.13 2.08 -3.88%
P/EPS -19.64 -14.34 6.18 5.55 7.03 7.44 10.26 -
EY -5.09 -6.97 16.18 18.00 14.22 13.44 9.75 -
DY 7.59 8.06 5.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.36 1.05 0.80 0.91 1.00 0.99 33.70%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 22/11/05 24/08/05 19/05/05 28/02/05 28/12/04 -
Price 0.90 1.16 1.02 1.00 1.21 1.51 1.52 -
P/RPS 1.58 2.35 1.10 1.30 1.60 2.08 2.20 -19.81%
P/EPS -15.78 -15.26 6.00 5.45 5.83 7.25 10.83 -
EY -6.34 -6.55 16.65 18.36 17.16 13.80 9.24 -
DY 9.44 7.57 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.45 1.02 0.79 0.76 0.97 1.04 11.84%

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