[SAMUDRA] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -17.23%
YoY- -5757.01%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 67,014 72,314 75,093 85,285 102,416 107,141 121,300 -32.64%
PBT -711 945 -20,893 -17,130 -13,561 -12,004 10,248 -
Tax -3,928 -3,404 3,164 -136 -1,131 -1,608 -7,085 -32.48%
NP -4,639 -2,459 -17,729 -17,266 -14,692 -13,612 3,163 -
-
NP to SH -4,653 -2,660 -18,563 -18,159 -15,490 -14,514 1,921 -
-
Tax Rate - 360.21% - - - - 69.14% -
Total Cost 71,653 74,773 92,822 102,551 117,108 120,753 118,137 -28.32%
-
Net Worth 54,239 54,302 58,413 54,368 51,076 51,294 70,283 -15.85%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - 1,860 -
Div Payout % - - - - - - 96.85% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 54,239 54,302 58,413 54,368 51,076 51,294 70,283 -15.85%
NOSH 106,352 106,474 106,206 100,681 96,371 96,782 96,279 6.85%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -6.92% -3.40% -23.61% -20.25% -14.35% -12.70% 2.61% -
ROE -8.58% -4.90% -31.78% -33.40% -30.33% -28.30% 2.73% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 63.01 67.92 70.70 84.71 106.27 110.70 125.99 -36.96%
EPS -4.38 -2.50 -17.48 -18.04 -16.07 -15.00 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.93 -
NAPS 0.51 0.51 0.55 0.54 0.53 0.53 0.73 -21.24%
Adjusted Per Share Value based on latest NOSH - 100,681
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 37.23 40.17 41.72 47.38 56.90 59.52 67.39 -32.64%
EPS -2.59 -1.48 -10.31 -10.09 -8.61 -8.06 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
NAPS 0.3013 0.3017 0.3245 0.302 0.2838 0.285 0.3905 -15.86%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.22 0.23 0.40 0.47 0.40 0.54 0.87 -
P/RPS 0.35 0.34 0.57 0.55 0.38 0.49 0.69 -36.37%
P/EPS -5.03 -9.21 -2.29 -2.61 -2.49 -3.60 43.60 -
EY -19.89 -10.86 -43.70 -38.37 -40.18 -27.77 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
P/NAPS 0.43 0.45 0.73 0.87 0.75 1.02 1.19 -49.23%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 27/02/09 26/11/08 14/08/08 09/05/08 27/02/08 27/11/07 -
Price 0.33 0.21 0.23 0.41 0.47 0.47 0.57 -
P/RPS 0.52 0.31 0.33 0.48 0.44 0.42 0.45 10.10%
P/EPS -7.54 -8.41 -1.32 -2.27 -2.92 -3.13 28.57 -
EY -13.26 -11.90 -75.99 -43.99 -34.20 -31.91 3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
P/NAPS 0.65 0.41 0.42 0.76 0.89 0.89 0.78 -11.43%

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