[SAMUDRA] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -59.53%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 83,184 102,084 60,316 26,760 22,504 0 -
PBT 6,996 13,224 14,096 5,032 5,072 0 -
Tax -1,780 -3,688 -4,960 -1,648 -1,496 0 -
NP 5,216 9,536 9,136 3,384 3,576 0 -
-
NP to SH 4,356 8,260 9,236 3,384 3,576 0 -
-
Tax Rate 25.44% 27.89% 35.19% 32.75% 29.50% - -
Total Cost 77,968 92,548 51,180 23,376 18,928 0 -
-
Net Worth 51,076 69,802 64,829 63,849 46,555 0 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 51,076 69,802 64,829 63,849 46,555 0 -
NOSH 96,371 96,948 88,807 39,905 33,735 999 149.13%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.27% 9.34% 15.15% 12.65% 15.89% 0.00% -
ROE 8.53% 11.83% 14.25% 5.30% 7.68% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 86.32 105.30 67.92 67.06 66.71 0.00 -
EPS 4.52 8.52 10.40 8.48 10.60 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.72 0.73 1.60 1.38 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,905
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 46.21 56.71 33.51 14.87 12.50 0.00 -
EPS 2.42 4.59 5.13 1.88 1.99 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2838 0.3878 0.3602 0.3547 0.2586 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.40 0.96 1.12 1.46 1.90 0.00 -
P/RPS 0.46 0.91 1.65 2.18 2.85 0.00 -
P/EPS 8.85 11.27 10.77 17.22 17.92 0.00 -
EY 11.30 8.88 9.29 5.81 5.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.33 1.53 0.91 1.38 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 09/05/08 28/05/07 29/05/06 19/05/05 20/05/04 - -
Price 0.47 1.13 0.90 1.21 1.50 0.00 -
P/RPS 0.54 1.07 1.33 1.80 2.25 0.00 -
P/EPS 10.40 13.26 8.65 14.27 14.15 0.00 -
EY 9.62 7.54 11.56 7.01 7.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.57 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