[SAMUDRA] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -38.26%
YoY- -245.9%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 11,712 10,769 10,737 9,415 8,868 8,711 9,580 14.29%
PBT 65,640 62,331 61,277 -405 -120 7,838 7,442 325.20%
Tax -12,088 -8,756 -6,367 -16,758 -12,333 -14,219 -14,520 -11.47%
NP 53,552 53,575 54,910 -17,163 -12,453 -6,381 -7,078 -
-
NP to SH 53,511 53,560 54,932 -17,057 -12,337 -6,250 -6,942 -
-
Tax Rate 18.42% 14.05% 10.39% - - 181.41% 195.11% -
Total Cost -41,840 -42,806 -44,173 26,578 21,321 15,092 16,658 -
-
Net Worth 95,591 95,029 94,532 21,587 25,848 23,466 21,875 166.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 95,591 95,029 94,532 21,587 25,848 23,466 21,875 166.57%
NOSH 143,315 143,333 143,014 142,964 142,886 143,086 142,979 0.15%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 457.24% 497.49% 511.41% -182.29% -140.43% -73.25% -73.88% -
ROE 55.98% 56.36% 58.11% -79.01% -47.73% -26.63% -31.73% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.17 7.51 7.51 6.59 6.21 6.09 6.70 14.09%
EPS 37.34 37.37 38.41 -11.93 -8.63 -4.37 -4.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.667 0.663 0.661 0.151 0.1809 0.164 0.153 166.14%
Adjusted Per Share Value based on latest NOSH - 142,964
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.51 5.98 5.96 5.23 4.93 4.84 5.32 14.36%
EPS 29.73 29.76 30.52 -9.48 -6.85 -3.47 -3.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5311 0.5279 0.5252 0.1199 0.1436 0.1304 0.1215 166.62%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.48 0.515 0.435 0.395 0.345 0.335 0.325 -
P/RPS 5.87 6.85 5.79 6.00 5.56 5.50 4.85 13.53%
P/EPS 1.29 1.38 1.13 -3.31 -4.00 -7.67 -6.69 -
EY 77.79 72.56 88.30 -30.20 -25.03 -13.04 -14.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.66 2.62 1.91 2.04 2.12 -51.22%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 27/08/14 21/05/14 28/02/14 26/11/13 28/08/13 -
Price 0.535 0.515 0.52 0.395 0.39 0.355 0.33 -
P/RPS 6.55 6.85 6.93 6.00 6.28 5.83 4.93 20.79%
P/EPS 1.43 1.38 1.35 -3.31 -4.52 -8.13 -6.80 -
EY 69.79 72.56 73.87 -30.20 -22.14 -12.30 -14.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.79 2.62 2.16 2.16 2.16 -48.33%

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