[SAMUDRA] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 14.24%
YoY- -386.47%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 11,174 101,948 65,244 67,402 78,020 121,732 57,792 -22.30%
PBT 15,172 6,966 -11,874 -10,602 4,968 15,220 7,186 12.16%
Tax 5,702 -3,854 -1,732 -2,354 -1,308 -4,252 -2,856 -
NP 20,874 3,112 -13,606 -12,956 3,660 10,968 4,330 27.33%
-
NP to SH 20,970 2,302 -12,892 -12,940 3,064 10,354 4,676 25.92%
-
Tax Rate -37.58% 55.33% - - 26.33% 27.94% 39.74% -
Total Cost -9,700 98,836 78,850 80,358 74,360 110,764 53,462 -
-
Net Worth 37,620 2,661,687 30,465 36,180 53,030 72,574 64,163 -7.87%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 37,620 2,661,687 30,465 36,180 53,030 72,574 64,163 -7.87%
NOSH 143,042 143,874 132,633 106,414 98,205 96,766 87,894 7.76%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 186.81% 3.05% -20.85% -19.22% 4.69% 9.01% 7.49% -
ROE 55.74% 0.09% -42.32% -35.76% 5.78% 14.27% 7.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.81 70.86 49.19 63.34 79.45 125.80 65.75 -27.91%
EPS 14.66 1.60 -9.72 -12.16 3.12 10.70 5.32 16.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.263 18.50 0.2297 0.34 0.54 0.75 0.73 -14.51%
Adjusted Per Share Value based on latest NOSH - 106,640
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.21 56.64 36.25 37.45 43.34 67.63 32.11 -22.30%
EPS 11.65 1.28 -7.16 -7.19 1.70 5.75 2.60 25.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.209 14.7872 0.1693 0.201 0.2946 0.4032 0.3565 -7.87%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 30/06/08 29/06/07 30/06/06 -
Price 0.20 0.15 0.20 0.33 0.47 1.33 0.82 -
P/RPS 2.56 0.21 0.41 0.52 0.59 1.06 1.25 11.64%
P/EPS 1.36 9.38 -2.06 -2.71 15.06 12.43 15.41 -31.12%
EY 73.30 10.67 -48.60 -36.85 6.64 8.05 6.49 45.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.01 0.87 0.97 0.87 1.77 1.12 -5.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Date 25/02/13 29/02/12 21/02/11 24/02/10 14/08/08 29/11/07 28/08/06 -
Price 0.21 0.17 0.25 0.34 0.41 0.54 0.85 -
P/RPS 2.69 0.24 0.51 0.54 0.52 0.43 1.29 11.95%
P/EPS 1.43 10.62 -2.57 -2.80 13.14 5.05 15.98 -30.98%
EY 69.81 9.41 -38.88 -35.76 7.61 19.81 6.26 44.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.01 1.09 1.00 0.76 0.72 1.16 -5.54%

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