[SAMUDRA] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -433.73%
YoY- -1753.08%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 31/12/05 CAGR
Revenue 47,420 60,041 72,314 107,141 78,332 74,916 42,322 2.09%
PBT -15,033 -15,234 945 -12,004 3,894 1,173 -4,275 25.69%
Tax 724 1,825 -3,404 -1,608 -2,845 -2,008 -2,251 -
NP -14,309 -13,409 -2,459 -13,612 1,049 -835 -6,526 15.34%
-
NP to SH -14,805 -13,715 -2,660 -14,514 878 -1,013 -6,526 16.06%
-
Tax Rate - - 360.21% - 73.06% 171.18% - -
Total Cost 61,729 73,450 74,773 120,753 77,283 75,751 48,848 4.34%
-
Net Worth 25,478 29,142 52,176 51,317 64,506 0 56,921 -13.60%
Dividend
30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 31/12/05 CAGR
Div - - - - 1,791 1,777 4,879 -
Div Payout % - - - - 204.08% 0.00% 0.00% -
Equity
30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 31/12/05 CAGR
Net Worth 25,478 29,142 52,176 51,317 64,506 0 56,921 -13.60%
NOSH 137,720 106,475 102,307 96,824 89,591 88,859 81,317 10.05%
Ratio Analysis
30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 31/12/05 CAGR
NP Margin -30.18% -22.33% -3.40% -12.70% 1.34% -1.11% -15.42% -
ROE -58.11% -47.06% -5.10% -28.28% 1.36% 0.00% -11.46% -
Per Share
30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 31/12/05 CAGR
RPS 34.43 56.39 70.68 110.65 87.43 84.31 52.05 -7.24%
EPS -10.75 -12.88 -2.60 -14.99 0.98 -1.14 8.01 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 6.00 -
NAPS 0.185 0.2737 0.51 0.53 0.72 0.00 0.70 -21.49%
Adjusted Per Share Value based on latest NOSH - 96,782
30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 31/12/05 CAGR
RPS 26.34 33.36 40.17 59.52 43.52 41.62 23.51 2.08%
EPS -8.23 -7.62 -1.48 -8.06 0.49 -0.56 -3.63 16.05%
DPS 0.00 0.00 0.00 0.00 1.00 0.99 2.71 -
NAPS 0.1415 0.1619 0.2899 0.2851 0.3584 0.00 0.3162 -13.60%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 31/12/05 CAGR
Date 30/06/11 30/06/10 31/12/08 31/12/07 29/12/06 29/12/06 30/12/05 -
Price 0.20 0.29 0.23 0.54 0.94 0.94 1.09 -
P/RPS 0.58 0.51 0.33 0.49 1.08 1.11 2.09 -20.79%
P/EPS -1.86 -2.25 -8.85 -3.60 95.92 -82.46 -13.58 -30.34%
EY -53.75 -44.42 -11.30 -27.76 1.04 -1.21 -7.36 43.56%
DY 0.00 0.00 0.00 0.00 2.13 2.13 5.50 -
P/NAPS 1.08 1.06 0.45 1.02 1.31 0.00 1.56 -6.46%
Price Multiplier on Announcement Date
30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 31/12/05 CAGR
Date 23/08/11 30/08/10 27/02/09 27/02/08 28/02/07 - 28/02/06 -
Price 0.16 0.22 0.21 0.47 0.87 0.00 1.16 -
P/RPS 0.46 0.39 0.30 0.42 1.00 0.00 2.23 -24.95%
P/EPS -1.49 -1.71 -8.08 -3.14 88.78 0.00 -14.45 -33.84%
EY -67.19 -58.55 -12.38 -31.89 1.13 0.00 -6.92 51.19%
DY 0.00 0.00 0.00 0.00 2.30 0.00 5.17 -
P/NAPS 0.86 0.80 0.41 0.89 1.21 0.00 1.66 -11.27%

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