[SAMUDRA] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 94.3%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 29,072 27,690 26,042 13,502 7,876 0 6,812 161.95%
PBT 11,652 7,463 7,730 2,285 1,017 0 3,389 126.94%
Tax -3,319 -1,847 -2,932 -443 -69 0 -949 129.53%
NP 8,333 5,616 4,798 1,842 948 0 2,440 125.93%
-
NP to SH 8,333 5,616 4,798 1,842 948 0 2,440 125.93%
-
Tax Rate 28.48% 24.75% 37.93% 19.39% 6.78% - 28.00% -
Total Cost 20,739 22,074 21,244 11,660 6,928 0 4,372 180.98%
-
Net Worth 61,999 58,399 51,961 46,555 21,119 28,000 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 61,999 58,399 51,961 46,555 21,119 28,000 0 -
NOSH 39,999 39,999 36,852 33,735 21,119 1,000 1,000 1056.58%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 28.66% 20.28% 18.42% 13.64% 12.04% 0.00% 35.82% -
ROE 13.44% 9.62% 9.23% 3.96% 4.49% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 72.68 69.23 70.67 40.02 37.29 0.00 681.20 -77.35%
EPS 20.83 14.04 13.02 5.46 4.49 0.00 244.00 -80.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.46 1.41 1.38 1.00 28.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 33,735
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.15 15.38 14.47 7.50 4.38 0.00 3.78 162.14%
EPS 4.63 3.12 2.67 1.02 0.53 0.00 1.36 125.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3444 0.3244 0.2887 0.2586 0.1173 0.1556 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 - - - -
Price 1.55 1.44 1.42 1.90 0.00 0.00 0.00 -
P/RPS 2.13 2.08 2.01 4.75 0.00 0.00 0.00 -
P/EPS 7.44 10.26 10.91 34.80 0.00 0.00 0.00 -
EY 13.44 9.75 9.17 2.87 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 1.01 1.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 28/12/04 13/08/04 - - - - -
Price 1.51 1.52 1.38 0.00 0.00 0.00 0.00 -
P/RPS 2.08 2.20 1.95 0.00 0.00 0.00 0.00 -
P/EPS 7.25 10.83 10.60 0.00 0.00 0.00 0.00 -
EY 13.80 9.24 9.43 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.04 0.98 0.00 0.00 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