[SAMUDRA] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 72.16%
YoY- -1357.33%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 18,058 29,159 14,592 16,243 20,796 25,521 15,079 2.80%
PBT 3,320 2,063 -2,689 -3,270 1,749 3,306 3,524 -0.91%
Tax -1,724 -2,411 -458 -517 -445 -922 -1,240 5.19%
NP 1,596 -348 -3,147 -3,787 1,304 2,384 2,284 -5.35%
-
NP to SH 1,626 3 -3,046 -3,772 1,089 2,065 2,309 -5.24%
-
Tax Rate 51.93% 116.87% - - 25.44% 27.89% 35.19% -
Total Cost 16,462 29,507 17,739 20,030 19,492 23,137 12,795 3.94%
-
Net Worth 28,811 0 30,837 38,359 51,076 69,802 64,829 -11.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 28,811 0 30,837 38,359 51,076 69,802 64,829 -11.71%
NOSH 142,631 137,720 121,840 106,553 96,371 96,948 88,807 7.55%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.84% -1.19% -21.57% -23.31% 6.27% 9.34% 15.15% -
ROE 5.64% 0.00% -9.88% -9.83% 2.13% 2.96% 3.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 12.66 21.17 11.98 15.24 21.58 26.32 16.98 -4.41%
EPS 1.14 0.00 -2.50 -3.54 1.13 2.13 2.60 -11.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.202 0.00 0.2531 0.36 0.53 0.72 0.73 -17.91%
Adjusted Per Share Value based on latest NOSH - 106,553
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.03 16.20 8.11 9.02 11.55 14.18 8.38 2.80%
EPS 0.90 0.00 -1.69 -2.10 0.61 1.15 1.28 -5.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1601 0.00 0.1713 0.2131 0.2838 0.3878 0.3602 -11.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 31/03/08 30/03/07 31/03/06 -
Price 0.19 0.10 0.19 0.35 0.40 0.96 1.12 -
P/RPS 1.50 0.47 1.59 2.30 1.85 3.65 6.60 -20.36%
P/EPS 16.67 4,590.70 -7.60 -9.89 35.40 45.07 43.08 -13.57%
EY 6.00 0.02 -13.16 -10.11 2.83 2.22 2.32 15.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.00 0.75 0.97 0.75 1.33 1.53 -7.21%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 31/03/06 CAGR
Date 19/11/12 30/11/11 29/11/10 23/11/09 09/05/08 28/05/07 29/05/06 -
Price 0.21 0.13 0.21 0.31 0.47 1.13 0.90 -
P/RPS 1.66 0.61 1.75 2.03 2.18 4.29 5.30 -16.34%
P/EPS 18.42 5,967.91 -8.40 -8.76 41.59 53.05 34.62 -9.24%
EY 5.43 0.02 -11.90 -11.42 2.40 1.88 2.89 10.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 0.83 0.86 0.89 1.57 1.23 -2.54%

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