[SAMUDRA] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -195.34%
YoY- -178.33%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 59,608 57,000 50,711 42,322 37,293 30,753 30,136 57.50%
PBT -4,661 -2,452 -2,010 -4,006 10,467 10,278 11,642 -
Tax -2,366 -3,119 -3,079 -2,521 -3,621 -2,953 -3,357 -20.78%
NP -7,027 -5,571 -5,089 -6,527 6,846 7,325 8,285 -
-
NP to SH -6,433 -5,398 -5,064 -6,527 6,846 7,325 8,285 -
-
Tax Rate - - - - 34.59% 28.73% 28.84% -
Total Cost 66,635 62,571 55,800 48,849 30,447 23,428 21,851 110.14%
-
Net Worth 65,119 70,566 64,829 68,711 40,301 50,660 63,849 1.32%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,153 5,153 7,546 7,546 2,393 - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 34.96% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 65,119 70,566 64,829 68,711 40,301 50,660 63,849 1.32%
NOSH 87,999 96,666 88,807 85,888 40,301 39,890 39,905 69.33%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -11.79% -9.77% -10.04% -15.42% 18.36% 23.82% 27.49% -
ROE -9.88% -7.65% -7.81% -9.50% 16.99% 14.46% 12.98% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 67.74 58.97 57.10 49.28 92.53 77.09 75.52 -6.98%
EPS -7.31 -5.58 -5.70 -7.60 16.99 18.36 20.76 -
DPS 5.86 5.33 8.50 8.79 6.00 0.00 0.00 -
NAPS 0.74 0.73 0.73 0.80 1.00 1.27 1.60 -40.16%
Adjusted Per Share Value based on latest NOSH - 85,888
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.12 31.67 28.17 23.51 20.72 17.09 16.74 57.53%
EPS -3.57 -3.00 -2.81 -3.63 3.80 4.07 4.60 -
DPS 2.86 2.86 4.19 4.19 1.33 0.00 0.00 -
NAPS 0.3618 0.392 0.3602 0.3817 0.2239 0.2814 0.3547 1.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.80 0.82 1.12 1.09 1.05 1.02 1.46 -
P/RPS 1.18 1.39 1.96 2.21 1.13 1.32 1.93 -27.94%
P/EPS -10.94 -14.68 -19.64 -14.34 6.18 5.55 7.03 -
EY -9.14 -6.81 -5.09 -6.97 16.18 18.00 14.22 -
DY 7.32 6.50 7.59 8.06 5.71 0.00 0.00 -
P/NAPS 1.08 1.12 1.53 1.36 1.05 0.80 0.91 12.08%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 29/05/06 28/02/06 22/11/05 24/08/05 19/05/05 -
Price 0.92 0.85 0.90 1.16 1.02 1.00 1.21 -
P/RPS 1.36 1.44 1.58 2.35 1.10 1.30 1.60 -10.25%
P/EPS -12.59 -15.22 -15.78 -15.26 6.00 5.45 5.83 -
EY -7.95 -6.57 -6.34 -6.55 16.65 18.36 17.16 -
DY 6.37 6.27 9.44 7.57 5.88 0.00 0.00 -
P/NAPS 1.24 1.16 1.23 1.45 1.02 0.79 0.76 38.55%

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