[SAMUDRA] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 60,316 26,760 22,504 0 -
PBT 14,096 5,032 5,072 0 -
Tax -4,960 -1,648 -1,496 0 -
NP 9,136 3,384 3,576 0 -
-
NP to SH 9,236 3,384 3,576 0 -
-
Tax Rate 35.19% 32.75% 29.50% - -
Total Cost 51,180 23,376 18,928 0 -
-
Net Worth 64,829 63,849 46,555 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 64,829 63,849 46,555 0 -
NOSH 88,807 39,905 33,735 999 345.69%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 15.15% 12.65% 15.89% 0.00% -
ROE 14.25% 5.30% 7.68% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 67.92 67.06 66.71 0.00 -
EPS 10.40 8.48 10.60 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.60 1.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,000
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 33.51 14.87 12.50 0.00 -
EPS 5.13 1.88 1.99 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.3602 0.3547 0.2586 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/06 31/03/05 31/03/04 - -
Price 1.12 1.46 1.90 0.00 -
P/RPS 1.65 2.18 2.85 0.00 -
P/EPS 10.77 17.22 17.92 0.00 -
EY 9.29 5.81 5.58 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.91 1.38 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/06 19/05/05 20/05/04 - -
Price 0.90 1.21 1.50 0.00 -
P/RPS 1.33 1.80 2.25 0.00 -
P/EPS 8.65 14.27 14.15 0.00 -
EY 11.56 7.01 7.07 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.76 1.09 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