[SAMUDRA] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 12.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 78,332 42,322 29,156 26,092 0 -
PBT 3,894 -4,275 11,720 11,341 0 -
Tax -2,845 -2,251 -3,358 -3,506 0 -
NP 1,049 -6,526 8,362 7,835 0 -
-
NP to SH 878 -6,526 8,362 7,835 0 -
-
Tax Rate 73.06% - 28.65% 30.91% - -
Total Cost 77,283 48,848 20,794 18,257 0 -
-
Net Worth 64,506 56,921 30,361 34,873 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,791 4,879 - - - -
Div Payout % 204.08% 0.00% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 64,506 56,921 30,361 34,873 0 -
NOSH 89,591 81,317 38,431 21,135 999 207.49%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 1.34% -15.42% 28.68% 30.03% 0.00% -
ROE 1.36% -11.46% 27.54% 22.47% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 87.43 52.05 75.86 123.45 0.00 -
EPS 0.98 8.01 11.12 37.07 0.00 -
DPS 2.00 6.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.79 1.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 21,119
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 43.52 23.51 16.20 14.50 0.00 -
EPS 0.49 -3.63 4.65 4.35 0.00 -
DPS 1.00 2.71 0.00 0.00 0.00 -
NAPS 0.3584 0.3162 0.1687 0.1937 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 - - -
Price 0.94 1.09 1.55 0.00 0.00 -
P/RPS 1.08 2.09 2.04 0.00 0.00 -
P/EPS 95.92 -13.58 7.12 0.00 0.00 -
EY 1.04 -7.36 14.04 0.00 0.00 -
DY 2.13 5.50 0.00 0.00 0.00 -
P/NAPS 1.31 1.56 1.96 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/07 28/02/06 28/02/05 16/02/04 - -
Price 0.87 1.16 1.51 0.00 0.00 -
P/RPS 1.00 2.23 1.99 0.00 0.00 -
P/EPS 88.78 -14.45 6.94 0.00 0.00 -
EY 1.13 -6.92 14.41 0.00 0.00 -
DY 2.30 5.17 0.00 0.00 0.00 -
P/NAPS 1.21 1.66 1.91 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