[SAMUDRA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -855.54%
YoY- -276.11%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 75,093 85,285 102,416 107,141 121,300 127,030 108,039 -21.48%
PBT -20,893 -17,130 -13,561 -12,004 10,248 6,246 2,880 -
Tax 3,164 -136 -1,131 -1,608 -7,085 -4,088 -3,275 -
NP -17,729 -17,266 -14,692 -13,612 3,163 2,158 -395 1154.24%
-
NP to SH -18,563 -18,159 -15,490 -14,514 1,921 321 -1,823 367.81%
-
Tax Rate - - - - 69.14% 65.45% 113.72% -
Total Cost 92,822 102,551 117,108 120,753 118,137 124,872 108,434 -9.81%
-
Net Worth 58,413 54,368 51,076 51,294 70,283 72,710 69,802 -11.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 1,860 3,721 3,721 -
Div Payout % - - - - 96.85% 1,159.21% 0.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 58,413 54,368 51,076 51,294 70,283 72,710 69,802 -11.16%
NOSH 106,206 100,681 96,371 96,782 96,279 96,947 96,948 6.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -23.61% -20.25% -14.35% -12.70% 2.61% 1.70% -0.37% -
ROE -31.78% -33.40% -30.33% -28.30% 2.73% 0.44% -2.61% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 70.70 84.71 106.27 110.70 125.99 131.03 111.44 -26.10%
EPS -17.48 -18.04 -16.07 -15.00 2.00 0.33 -1.88 340.37%
DPS 0.00 0.00 0.00 0.00 1.93 3.84 3.84 -
NAPS 0.55 0.54 0.53 0.53 0.73 0.75 0.72 -16.39%
Adjusted Per Share Value based on latest NOSH - 96,782
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.72 47.38 56.90 59.52 67.39 70.57 60.02 -21.47%
EPS -10.31 -10.09 -8.61 -8.06 1.07 0.18 -1.01 368.58%
DPS 0.00 0.00 0.00 0.00 1.03 2.07 2.07 -
NAPS 0.3245 0.302 0.2838 0.285 0.3905 0.4039 0.3878 -11.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.40 0.47 0.40 0.54 0.87 1.33 0.96 -
P/RPS 0.57 0.55 0.38 0.49 0.69 1.02 0.86 -23.92%
P/EPS -2.29 -2.61 -2.49 -3.60 43.60 401.68 -51.05 -87.30%
EY -43.70 -38.37 -40.18 -27.77 2.29 0.25 -1.96 687.70%
DY 0.00 0.00 0.00 0.00 2.22 2.89 4.00 -
P/NAPS 0.73 0.87 0.75 1.02 1.19 1.77 1.33 -32.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 14/08/08 09/05/08 27/02/08 27/11/07 - - -
Price 0.23 0.41 0.47 0.47 0.57 0.00 0.00 -
P/RPS 0.33 0.48 0.44 0.42 0.45 0.00 0.00 -
P/EPS -1.32 -2.27 -2.92 -3.13 28.57 0.00 0.00 -
EY -75.99 -43.99 -34.20 -31.91 3.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 3.39 0.00 0.00 -
P/NAPS 0.42 0.76 0.89 0.89 0.78 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