[SAMUDRA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -6.6%
YoY- -173.69%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 96,335 78,332 59,608 57,000 50,711 42,322 37,293 113.39%
PBT -357 3,849 -4,661 -2,452 -2,010 -4,006 10,467 -
Tax -2,541 -2,800 -2,366 -3,119 -3,079 -2,521 -3,621 -24.63%
NP -2,898 1,049 -7,027 -5,571 -5,089 -6,527 6,846 -
-
NP to SH -3,859 878 -6,433 -5,398 -5,064 -6,527 6,846 -
-
Tax Rate - 72.75% - - - - 34.59% -
Total Cost 99,233 77,283 66,635 62,571 55,800 48,849 30,447 156.93%
-
Net Worth 66,979 0 65,119 70,566 64,829 68,711 40,301 50.04%
Dividend
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 3,721 1,860 5,153 5,153 7,546 7,546 2,393 42.27%
Div Payout % 0.00% 211.91% 0.00% 0.00% 0.00% 0.00% 34.96% -
Equity
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 66,979 0 65,119 70,566 64,829 68,711 40,301 50.04%
NOSH 93,026 93,026 87,999 96,666 88,807 85,888 40,301 95.05%
Ratio Analysis
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -3.01% 1.34% -11.79% -9.77% -10.04% -15.42% 18.36% -
ROE -5.76% 0.00% -9.88% -7.65% -7.81% -9.50% 16.99% -
Per Share
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 103.56 84.20 67.74 58.97 57.10 49.28 92.53 9.41%
EPS -4.15 0.94 -7.31 -5.58 -5.70 -7.60 16.99 -
DPS 4.00 2.00 5.86 5.33 8.50 8.79 6.00 -27.66%
NAPS 0.72 0.00 0.74 0.73 0.73 0.80 1.00 -23.07%
Adjusted Per Share Value based on latest NOSH - 96,666
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 53.52 43.52 33.12 31.67 28.17 23.51 20.72 113.38%
EPS -2.14 0.49 -3.57 -3.00 -2.81 -3.63 3.80 -
DPS 2.07 1.03 2.86 2.86 4.19 4.19 1.33 42.37%
NAPS 0.3721 0.00 0.3618 0.392 0.3602 0.3817 0.2239 50.03%
Price Multiplier on Financial Quarter End Date
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.94 0.94 0.80 0.82 1.12 1.09 1.05 -
P/RPS 0.91 1.12 1.18 1.39 1.96 2.21 1.13 -15.88%
P/EPS -22.66 99.60 -10.94 -14.68 -19.64 -14.34 6.18 -
EY -4.41 1.00 -9.14 -6.81 -5.09 -6.97 16.18 -
DY 4.26 2.13 7.32 6.50 7.59 8.06 5.71 -20.86%
P/NAPS 1.31 0.00 1.08 1.12 1.53 1.36 1.05 19.32%
Price Multiplier on Announcement Date
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date - - 29/11/06 28/08/06 29/05/06 28/02/06 22/11/05 -
Price 0.00 0.00 0.92 0.85 0.90 1.16 1.02 -
P/RPS 0.00 0.00 1.36 1.44 1.58 2.35 1.10 -
P/EPS 0.00 0.00 -12.59 -15.22 -15.78 -15.26 6.00 -
EY 0.00 0.00 -7.95 -6.57 -6.34 -6.55 16.65 -
DY 0.00 0.00 6.37 6.27 9.44 7.57 5.88 -
P/NAPS 0.00 0.00 1.24 1.16 1.23 1.45 1.02 -

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