[SAMUDRA] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- -8.39%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 45,250 27,964 19,827 18,229 19,873 22.82%
PBT 4,531 4,917 6,439 10,318 10,534 -19.00%
Tax -1,819 -1,704 -1,711 -3,370 -2,950 -11.37%
NP 2,712 3,213 4,728 6,948 7,584 -22.65%
-
NP to SH 3,306 3,213 4,728 6,948 7,584 -18.73%
-
Tax Rate 40.15% 34.66% 26.57% 32.66% 28.00% -
Total Cost 42,538 24,751 15,099 11,281 12,289 36.37%
-
Net Worth 65,064 54,151 55,355 28,889 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 65,064 54,151 55,355 28,889 0 -
NOSH 87,925 40,112 37,914 1,000 999 206.05%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.99% 11.49% 23.85% 38.12% 38.16% -
ROE 5.08% 5.93% 8.54% 24.05% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 51.46 69.71 52.29 1,822.90 1,987.30 -59.86%
EPS 3.76 8.01 12.47 694.80 758.40 -73.44%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 1.35 1.46 28.89 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 25.14 15.54 11.01 10.13 11.04 22.82%
EPS 1.84 1.79 2.63 3.86 4.21 -18.68%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3615 0.3008 0.3075 0.1605 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 - - -
Price 0.80 1.05 1.44 0.00 0.00 -
P/RPS 1.55 1.51 2.75 0.00 0.00 -
P/EPS 21.28 13.11 11.55 0.00 0.00 -
EY 4.70 7.63 8.66 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.78 0.99 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/11/06 22/11/05 28/12/04 16/02/04 - -
Price 0.92 1.02 1.52 0.00 0.00 -
P/RPS 1.79 1.46 2.91 0.00 0.00 -
P/EPS 24.47 12.73 12.19 0.00 0.00 -
EY 4.09 7.85 8.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 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