[SAMUDRA] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 27,964 19,827 18,229 19,873 12.04%
PBT 4,917 6,439 10,318 10,534 -22.41%
Tax -1,704 -1,711 -3,370 -2,950 -16.70%
NP 3,213 4,728 6,948 7,584 -24.87%
-
NP to SH 3,213 4,728 6,948 7,584 -24.87%
-
Tax Rate 34.66% 26.57% 32.66% 28.00% -
Total Cost 24,751 15,099 11,281 12,289 26.26%
-
Net Worth 54,151 55,355 28,889 0 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 54,151 55,355 28,889 0 -
NOSH 40,112 37,914 1,000 999 242.04%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.49% 23.85% 38.12% 38.16% -
ROE 5.93% 8.54% 24.05% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 69.71 52.29 1,822.90 1,987.30 -67.23%
EPS 8.01 12.47 694.80 758.40 -78.02%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.46 28.89 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,000
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 15.54 11.01 10.13 11.04 12.05%
EPS 1.79 2.63 3.86 4.21 -24.78%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.3008 0.3075 0.1605 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/05 30/09/04 - - -
Price 1.05 1.44 0.00 0.00 -
P/RPS 1.51 2.75 0.00 0.00 -
P/EPS 13.11 11.55 0.00 0.00 -
EY 7.63 8.66 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.99 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 22/11/05 28/12/04 16/02/04 - -
Price 1.02 1.52 0.00 0.00 -
P/RPS 1.46 2.91 0.00 0.00 -
P/EPS 12.73 12.19 0.00 0.00 -
EY 7.85 8.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.04 0.00 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