[SAMUDRA] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -16.84%
YoY- 5.09%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 60,041 61,023 62,602 61,288 62,205 67,014 72,314 -11.69%
PBT -15,234 -18,726 -15,858 -14,923 -12,096 -711 945 -
Tax 2,185 -347 -1,494 -2,906 -3,067 -3,928 -3,404 -
NP -13,049 -19,073 -17,352 -17,829 -15,163 -4,639 -2,459 205.16%
-
NP to SH -13,715 -18,603 -17,357 -17,619 -15,079 -4,653 -2,660 199.35%
-
Tax Rate - - - - - - 360.21% -
Total Cost 73,090 80,096 79,954 79,117 77,368 71,653 74,773 -1.51%
-
Net Worth 29,167 34,197 36,257 38,359 41,507 54,239 54,302 -33.99%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 29,167 34,197 36,257 38,359 41,507 54,239 54,302 -33.99%
NOSH 106,569 106,435 106,640 106,553 106,428 106,352 106,474 0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -21.73% -31.26% -27.72% -29.09% -24.38% -6.92% -3.40% -
ROE -47.02% -54.40% -47.87% -45.93% -36.33% -8.58% -4.90% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.34 57.33 58.70 57.52 58.45 63.01 67.92 -11.74%
EPS -12.87 -17.48 -16.28 -16.54 -14.17 -4.38 -2.50 199.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2737 0.3213 0.34 0.36 0.39 0.51 0.51 -34.03%
Adjusted Per Share Value based on latest NOSH - 106,553
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 33.36 33.90 34.78 34.05 34.56 37.23 40.17 -11.67%
EPS -7.62 -10.34 -9.64 -9.79 -8.38 -2.59 -1.48 199.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.162 0.19 0.2014 0.2131 0.2306 0.3013 0.3017 -34.01%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.29 0.30 0.33 0.35 0.36 0.22 0.23 -
P/RPS 0.51 0.52 0.56 0.61 0.62 0.35 0.34 31.13%
P/EPS -2.25 -1.72 -2.03 -2.12 -2.54 -5.03 -9.21 -61.02%
EY -44.38 -58.26 -49.32 -47.24 -39.36 -19.89 -10.86 156.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.93 0.97 0.97 0.92 0.43 0.45 77.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 24/05/10 24/02/10 23/11/09 26/08/09 19/05/09 27/02/09 -
Price 0.22 0.24 0.34 0.31 0.36 0.33 0.21 -
P/RPS 0.39 0.42 0.58 0.54 0.62 0.52 0.31 16.58%
P/EPS -1.71 -1.37 -2.09 -1.87 -2.54 -7.54 -8.41 -65.52%
EY -58.50 -72.83 -47.87 -53.34 -39.36 -13.26 -11.90 189.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 1.00 0.86 0.92 0.65 0.41 56.33%

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