[SAMUDRA] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 23.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 121,732 57,792 28,436 25,074 0 -
PBT 15,220 7,186 3,540 6,284 0 -
Tax -4,252 -2,856 -1,120 -1,852 0 -
NP 10,968 4,330 2,420 4,432 0 -
-
NP to SH 10,354 4,676 2,420 4,432 0 -
-
Tax Rate 27.94% 39.74% 31.64% 29.47% - -
Total Cost 110,764 53,462 26,016 20,642 0 -
-
Net Worth 72,574 64,163 50,716 51,989 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 72,574 64,163 50,716 51,989 0 -
NOSH 96,766 87,894 39,933 36,871 999 213.47%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.01% 7.49% 8.51% 17.68% 0.00% -
ROE 14.27% 7.29% 4.77% 8.52% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 125.80 65.75 71.21 68.00 0.00 -
EPS 10.70 5.32 6.06 12.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 1.27 1.41 0.00 -
Adjusted Per Share Value based on latest NOSH - 36,852
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 67.63 32.11 15.80 13.93 0.00 -
EPS 5.75 2.60 1.34 2.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4032 0.3565 0.2818 0.2888 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 1.33 0.82 1.02 1.42 0.00 -
P/RPS 1.06 1.25 1.43 2.09 0.00 -
P/EPS 12.43 15.41 16.83 11.81 0.00 -
EY 8.05 6.49 5.94 8.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.12 0.80 1.01 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/11/07 28/08/06 24/08/05 13/08/04 - -
Price 0.54 0.85 1.00 1.38 0.00 -
P/RPS 0.43 1.29 1.40 2.03 0.00 -
P/EPS 5.05 15.98 16.50 11.48 0.00 -
EY 19.81 6.26 6.06 8.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.16 0.79 0.98 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