[SAMUDRA] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 26,042 13,502 7,876 0 6,812 280.89%
PBT 7,730 2,285 1,017 0 3,389 127.57%
Tax -2,932 -443 -69 0 -949 208.00%
NP 4,798 1,842 948 0 2,440 96.27%
-
NP to SH 4,798 1,842 948 0 2,440 96.27%
-
Tax Rate 37.93% 19.39% 6.78% - 28.00% -
Total Cost 21,244 11,660 6,928 0 4,372 383.81%
-
Net Worth 51,961 46,555 21,119 28,000 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 51,961 46,555 21,119 28,000 0 -
NOSH 36,852 33,735 21,119 1,000 1,000 3549.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 18.42% 13.64% 12.04% 0.00% 35.82% -
ROE 9.23% 3.96% 4.49% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 70.67 40.02 37.29 0.00 681.20 -89.56%
EPS 13.02 5.46 4.49 0.00 244.00 -94.62%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.38 1.00 28.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 14.47 7.50 4.38 0.00 3.78 281.40%
EPS 2.67 1.02 0.53 0.00 1.36 95.96%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2887 0.2586 0.1173 0.1556 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/06/04 31/03/04 - - - -
Price 1.42 1.90 0.00 0.00 0.00 -
P/RPS 2.01 4.75 0.00 0.00 0.00 -
P/EPS 10.91 34.80 0.00 0.00 0.00 -
EY 9.17 2.87 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 13/08/04 - - - - -
Price 1.38 0.00 0.00 0.00 0.00 -
P/RPS 1.95 0.00 0.00 0.00 0.00 -
P/EPS 10.60 0.00 0.00 0.00 0.00 -
EY 9.43 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 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