[SAMUDRA] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 41.4%
YoY- 2.89%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 35,381 47,618 56,170 45,250 27,964 19,827 18,229 9.23%
PBT -8,228 -8,076 2,041 4,531 4,917 6,439 10,318 -
Tax -215 -999 -1,332 -1,819 -1,704 -1,711 -3,370 -30.70%
NP -8,443 -9,075 709 2,712 3,213 4,728 6,948 -
-
NP to SH -8,544 -8,620 300 3,306 3,213 4,728 6,948 -
-
Tax Rate - - 65.26% 40.15% 34.66% 26.57% 32.66% -
Total Cost 43,824 56,693 55,461 42,538 24,751 15,099 11,281 19.82%
-
Net Worth 29,550 34,192 54,999 65,064 54,151 55,355 28,889 0.30%
Dividend
31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 29,550 34,192 54,999 65,064 54,151 55,355 28,889 0.30%
NOSH 136,050 106,419 99,999 87,925 40,112 37,914 1,000 92.45%
Ratio Analysis
31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -23.86% -19.06% 1.26% 5.99% 11.49% 23.85% 38.12% -
ROE -28.91% -25.21% 0.55% 5.08% 5.93% 8.54% 24.05% -
Per Share
31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 26.01 44.75 56.17 51.46 69.71 52.29 1,822.90 -43.23%
EPS -6.28 -8.10 0.30 3.76 8.01 12.47 694.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2172 0.3213 0.55 0.74 1.35 1.46 28.89 -47.88%
Adjusted Per Share Value based on latest NOSH - 87,999
31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 19.66 26.45 31.21 25.14 15.54 11.01 10.13 9.23%
EPS -4.75 -4.79 0.17 1.84 1.79 2.63 3.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1642 0.19 0.3056 0.3615 0.3008 0.3075 0.1605 0.30%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 31/03/11 31/03/10 30/09/08 29/09/06 30/09/05 30/09/04 - -
Price 0.23 0.30 0.40 0.80 1.05 1.44 0.00 -
P/RPS 0.88 0.67 0.71 1.55 1.51 2.75 0.00 -
P/EPS -3.66 -3.70 133.33 21.28 13.11 11.55 0.00 -
EY -27.30 -27.00 0.75 4.70 7.63 8.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.93 0.73 1.08 0.78 0.99 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/05/11 24/05/10 26/11/08 29/11/06 22/11/05 28/12/04 16/02/04 -
Price 0.20 0.24 0.23 0.92 1.02 1.52 0.00 -
P/RPS 0.77 0.54 0.41 1.79 1.46 2.91 0.00 -
P/EPS -3.18 -2.96 76.67 24.47 12.73 12.19 0.00 -
EY -31.40 -33.75 1.30 4.09 7.85 8.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.75 0.42 1.24 0.76 1.04 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