[SAMUDRA] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 274.22%
YoY- 245.99%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 8,711 9,580 25,068 40,392 59,930 85,779 80,250 -77.21%
PBT 7,838 7,442 7,560 7,556 1,015 3,453 -4,043 -
Tax -14,219 -14,520 4,552 3,615 3,219 -1,163 -892 532.32%
NP -6,381 -7,078 12,112 11,171 4,234 2,290 -4,935 18.66%
-
NP to SH -6,250 -6,942 11,691 10,523 2,812 1,189 -5,947 3.36%
-
Tax Rate 181.41% 195.11% -60.21% -47.84% -317.14% 33.68% - -
Total Cost 15,092 16,658 12,956 29,221 55,696 83,489 85,185 -68.42%
-
Net Worth 23,466 21,875 40,871 37,640 28,811 26,106 26,103 -6.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 23,466 21,875 40,871 37,640 28,811 26,106 26,103 -6.84%
NOSH 143,086 142,979 143,913 143,117 142,631 143,442 141,864 0.57%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -73.25% -73.88% 48.32% 27.66% 7.06% 2.67% -6.15% -
ROE -26.63% -31.73% 28.60% 27.96% 9.76% 4.55% -22.78% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.09 6.70 17.42 28.22 42.02 59.80 56.57 -77.33%
EPS -4.37 -4.86 8.12 7.35 1.97 0.83 -4.19 2.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.153 0.284 0.263 0.202 0.182 0.184 -7.37%
Adjusted Per Share Value based on latest NOSH - 143,117
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.84 5.32 13.93 22.44 33.29 47.66 44.58 -77.21%
EPS -3.47 -3.86 6.50 5.85 1.56 0.66 -3.30 3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1304 0.1215 0.2271 0.2091 0.1601 0.145 0.145 -6.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.335 0.325 0.17 0.20 0.19 0.20 0.18 -
P/RPS 5.50 4.85 0.98 0.71 0.45 0.33 0.32 564.85%
P/EPS -7.67 -6.69 2.09 2.72 9.64 24.13 -4.29 47.25%
EY -13.04 -14.94 47.79 36.76 10.38 4.14 -23.29 -32.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.12 0.60 0.76 0.94 1.10 0.98 62.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 28/05/13 25/02/13 19/11/12 28/08/12 24/05/12 -
Price 0.355 0.33 0.30 0.21 0.21 0.18 0.15 -
P/RPS 5.83 4.93 1.72 0.74 0.50 0.30 0.27 673.97%
P/EPS -8.13 -6.80 3.69 2.86 10.65 21.72 -3.58 72.68%
EY -12.30 -14.71 27.08 35.01 9.39 4.61 -27.95 -42.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.16 1.06 0.80 1.04 0.99 0.82 90.62%

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