[SAMUDRA] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -97.39%
YoY- -217.24%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 10,769 10,737 9,415 8,868 8,711 9,580 25,068 -43.03%
PBT 62,331 61,277 -405 -120 7,838 7,442 7,560 307.59%
Tax -8,756 -6,367 -16,758 -12,333 -14,219 -14,520 4,552 -
NP 53,575 54,910 -17,163 -12,453 -6,381 -7,078 12,112 169.21%
-
NP to SH 53,560 54,932 -17,057 -12,337 -6,250 -6,942 11,691 175.58%
-
Tax Rate 14.05% 10.39% - - 181.41% 195.11% -60.21% -
Total Cost -42,806 -44,173 26,578 21,321 15,092 16,658 12,956 -
-
Net Worth 95,029 94,532 21,587 25,848 23,466 21,875 40,871 75.41%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 95,029 94,532 21,587 25,848 23,466 21,875 40,871 75.41%
NOSH 143,333 143,014 142,964 142,886 143,086 142,979 143,913 -0.26%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 497.49% 511.41% -182.29% -140.43% -73.25% -73.88% 48.32% -
ROE 56.36% 58.11% -79.01% -47.73% -26.63% -31.73% 28.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.51 7.51 6.59 6.21 6.09 6.70 17.42 -42.90%
EPS 37.37 38.41 -11.93 -8.63 -4.37 -4.86 8.12 176.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.663 0.661 0.151 0.1809 0.164 0.153 0.284 75.88%
Adjusted Per Share Value based on latest NOSH - 142,886
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.98 5.96 5.23 4.93 4.84 5.32 13.93 -43.06%
EPS 29.76 30.52 -9.48 -6.85 -3.47 -3.86 6.50 175.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5279 0.5252 0.1199 0.1436 0.1304 0.1215 0.2271 75.38%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.515 0.435 0.395 0.345 0.335 0.325 0.17 -
P/RPS 6.85 5.79 6.00 5.56 5.50 4.85 0.98 265.14%
P/EPS 1.38 1.13 -3.31 -4.00 -7.67 -6.69 2.09 -24.15%
EY 72.56 88.30 -30.20 -25.03 -13.04 -14.94 47.79 32.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.66 2.62 1.91 2.04 2.12 0.60 19.09%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 27/08/14 21/05/14 28/02/14 26/11/13 28/08/13 28/05/13 -
Price 0.515 0.52 0.395 0.39 0.355 0.33 0.30 -
P/RPS 6.85 6.93 6.00 6.28 5.83 4.93 1.72 151.04%
P/EPS 1.38 1.35 -3.31 -4.52 -8.13 -6.80 3.69 -48.06%
EY 72.56 73.87 -30.20 -22.14 -12.30 -14.71 27.08 92.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 2.62 2.16 2.16 2.16 1.06 -18.47%

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