[SAMUDRA] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 25.35%
YoY- 121.43%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 65,244 67,402 78,020 121,732 57,792 28,436 25,074 15.83%
PBT -11,874 -10,602 4,968 15,220 7,186 3,540 6,284 -
Tax -1,732 -2,354 -1,308 -4,252 -2,856 -1,120 -1,852 -1.02%
NP -13,606 -12,956 3,660 10,968 4,330 2,420 4,432 -
-
NP to SH -12,892 -12,940 3,064 10,354 4,676 2,420 4,432 -
-
Tax Rate - - 26.33% 27.94% 39.74% 31.64% 29.47% -
Total Cost 78,850 80,358 74,360 110,764 53,462 26,016 20,642 22.87%
-
Net Worth 30,465 36,180 53,030 72,574 64,163 50,716 51,989 -7.88%
Dividend
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 30,465 36,180 53,030 72,574 64,163 50,716 51,989 -7.88%
NOSH 132,633 106,414 98,205 96,766 87,894 39,933 36,871 21.74%
Ratio Analysis
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -20.85% -19.22% 4.69% 9.01% 7.49% 8.51% 17.68% -
ROE -42.32% -35.76% 5.78% 14.27% 7.29% 4.77% 8.52% -
Per Share
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 49.19 63.34 79.45 125.80 65.75 71.21 68.00 -4.85%
EPS -9.72 -12.16 3.12 10.70 5.32 6.06 12.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2297 0.34 0.54 0.75 0.73 1.27 1.41 -24.33%
Adjusted Per Share Value based on latest NOSH - 96,947
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 36.25 37.45 43.34 67.63 32.11 15.80 13.93 15.83%
EPS -7.16 -7.19 1.70 5.75 2.60 1.34 2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.201 0.2946 0.4032 0.3565 0.2818 0.2888 -7.87%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/12/10 31/12/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.20 0.33 0.47 1.33 0.82 1.02 1.42 -
P/RPS 0.41 0.52 0.59 1.06 1.25 1.43 2.09 -22.14%
P/EPS -2.06 -2.71 15.06 12.43 15.41 16.83 11.81 -
EY -48.60 -36.85 6.64 8.05 6.49 5.94 8.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 0.87 1.77 1.12 0.80 1.01 -2.26%
Price Multiplier on Announcement Date
31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 21/02/11 24/02/10 14/08/08 29/11/07 28/08/06 24/08/05 13/08/04 -
Price 0.25 0.34 0.41 0.54 0.85 1.00 1.38 -
P/RPS 0.51 0.54 0.52 0.43 1.29 1.40 2.03 -19.12%
P/EPS -2.57 -2.80 13.14 5.05 15.98 16.50 11.48 -
EY -38.88 -35.76 7.61 19.81 6.26 6.06 8.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.00 0.76 0.72 1.16 0.79 0.98 1.64%

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