[SAMUDRA] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 58.3%
YoY- 1142.8%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 6,368 10,700 9,780 10,000 90,948 47,174 63,490 -31.81%
PBT -854 13,200 -1,304 9,158 3,682 -10,970 -10,768 -34.42%
Tax 365 -1,513 2,194 5,178 -2,441 -286 -1,332 -
NP -489 11,686 890 14,337 1,241 -11,257 -12,100 -41.39%
-
NP to SH -508 11,616 934 14,421 418 -11,392 -11,493 -40.50%
-
Tax Rate - 11.46% - -56.54% 66.30% - - -
Total Cost 6,857 -986 8,889 -4,337 89,706 58,431 75,590 -32.94%
-
Net Worth 89,988 92,244 21,602 40,631 26,261 29,550 34,192 17.48%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - 10,981 - - - - - -
Div Payout % - 94.54% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 89,988 92,244 21,602 40,631 26,261 29,550 34,192 17.48%
NOSH 181,428 183,025 143,061 143,068 142,727 136,050 106,419 9.28%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -7.68% 109.22% 9.11% 143.37% 1.36% -23.86% -19.06% -
ROE -0.56% 12.59% 4.33% 35.49% 1.59% -38.55% -33.61% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.51 5.85 6.84 6.99 63.72 34.67 59.66 -37.60%
EPS -0.28 6.35 0.65 10.08 0.29 -8.37 -10.80 -45.56%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.496 0.504 0.151 0.284 0.184 0.2172 0.3213 7.49%
Adjusted Per Share Value based on latest NOSH - 183,381
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.54 5.94 5.43 5.56 50.53 26.21 35.27 -31.80%
EPS -0.28 6.45 0.52 8.01 0.23 -6.33 -6.39 -40.59%
DPS 0.00 6.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4999 0.5125 0.12 0.2257 0.1459 0.1642 0.19 17.47%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.48 0.48 0.395 0.17 0.18 0.23 0.30 -
P/RPS 13.68 8.21 5.78 2.43 0.28 0.66 0.50 73.50%
P/EPS -171.43 7.56 60.46 1.69 61.36 -2.75 -2.78 98.64%
EY -0.58 13.22 1.65 59.29 1.63 -36.41 -36.00 -49.71%
DY 0.00 12.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.95 2.62 0.60 0.98 1.06 0.93 0.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 25/05/15 21/05/14 28/05/13 24/05/12 25/05/11 24/05/10 -
Price 0.45 0.47 0.395 0.30 0.15 0.20 0.24 -
P/RPS 12.82 8.04 5.78 4.29 0.24 0.58 0.40 78.13%
P/EPS -160.71 7.41 60.46 2.98 51.14 -2.39 -2.22 104.01%
EY -0.62 13.50 1.65 33.60 1.96 -41.87 -45.00 -51.00%
DY 0.00 12.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 2.62 1.06 0.82 0.92 0.75 3.27%

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