[SAMUDRA] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 11.16%
YoY- 19.25%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
Revenue 9,764 72,232 116,636 58,368 64,972 83,184 102,084 -30.28%
PBT 84 13,280 8,252 -10,756 -13,080 6,996 13,224 -54.04%
Tax 9,088 -6,896 -9,644 -1,832 -2,068 -1,780 -3,688 -
NP 9,172 6,384 -1,392 -12,588 -15,148 5,216 9,536 -0.59%
-
NP to SH 9,272 6,504 12 -12,184 -15,088 4,356 8,260 1.79%
-
Tax Rate -10,819.05% 51.93% 116.87% - - 25.44% 27.89% -
Total Cost 592 65,848 118,028 70,956 80,120 77,968 92,548 -53.99%
-
Net Worth 23,466 28,811 0 30,837 38,359 51,076 69,802 -15.42%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
Net Worth 23,466 28,811 0 30,837 38,359 51,076 69,802 -15.42%
NOSH 143,086 142,631 137,720 121,840 106,553 96,371 96,948 6.16%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
NP Margin 93.94% 8.84% -1.19% -21.57% -23.31% 6.27% 9.34% -
ROE 39.51% 22.57% 0.00% -39.51% -39.33% 8.53% 11.83% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
RPS 6.82 50.64 84.69 47.91 60.98 86.32 105.30 -34.33%
EPS 6.48 4.56 0.00 -10.00 -14.16 4.52 8.52 -4.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.202 0.00 0.2531 0.36 0.53 0.72 -20.33%
Adjusted Per Share Value based on latest NOSH - 121,840
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
RPS 5.42 40.13 64.80 32.43 36.10 46.21 56.71 -30.29%
EPS 5.15 3.61 0.01 -6.77 -8.38 2.42 4.59 1.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1304 0.1601 0.00 0.1713 0.2131 0.2838 0.3878 -15.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 31/03/08 30/03/07 -
Price 0.335 0.19 0.10 0.19 0.35 0.40 0.96 -
P/RPS 4.91 0.38 0.12 0.40 0.57 0.46 0.91 29.56%
P/EPS 5.17 4.17 1,147.67 -1.90 -2.47 8.85 11.27 -11.28%
EY 19.34 24.00 0.09 -52.63 -40.46 11.30 8.88 12.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 0.94 0.00 0.75 0.97 0.75 1.33 6.79%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
Date 26/11/13 19/11/12 30/11/11 29/11/10 23/11/09 09/05/08 28/05/07 -
Price 0.355 0.21 0.13 0.21 0.31 0.47 1.13 -
P/RPS 5.20 0.41 0.15 0.44 0.51 0.54 1.07 27.50%
P/EPS 5.48 4.61 1,491.98 -2.10 -2.19 10.40 13.26 -12.69%
EY 18.25 21.71 0.07 -47.62 -45.68 9.62 7.54 14.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.04 0.00 0.83 0.86 0.89 1.57 5.02%

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