[SAMUDRA] YoY Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 287.84%
YoY- -27.92%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 3,966 5,850 4,875 5,587 50,974 32,622 33,701 -29.98%
PBT 3,299 4,387 24 7,586 3,483 -5,937 -5,301 -
Tax 77 -683 5,038 2,851 -1,927 -866 -1,177 -
NP 3,376 3,704 5,062 10,437 1,556 -6,803 -6,478 -
-
NP to SH 3,328 3,669 5,090 10,485 1,151 -6,446 -6,470 -
-
Tax Rate -2.33% 15.57% -20,991.67% -37.58% 55.33% - - -
Total Cost 590 2,146 -187 -4,850 49,418 39,425 40,179 -50.49%
-
Net Worth 92,301 95,222 25,864 37,620 2,661,687 30,465 36,180 16.88%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 92,301 95,222 25,864 37,620 2,661,687 30,465 36,180 16.88%
NOSH 183,867 142,762 142,977 143,042 143,874 132,633 106,414 9.53%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 85.12% 63.32% 103.84% 186.81% 3.05% -20.85% -19.22% -
ROE 3.61% 3.85% 19.68% 27.87% 0.04% -21.16% -17.88% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.16 4.10 3.41 3.91 35.43 24.60 31.67 -36.06%
EPS 1.81 2.57 3.56 7.33 0.80 -4.86 -6.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.502 0.667 0.1809 0.263 18.50 0.2297 0.34 6.70%
Adjusted Per Share Value based on latest NOSH - 143,315
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.20 3.25 2.71 3.10 28.32 18.12 18.72 -30.00%
EPS 1.85 2.04 2.83 5.83 0.64 -3.58 -3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5128 0.529 0.1437 0.209 14.7872 0.1693 0.201 16.88%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.50 0.48 0.345 0.20 0.15 0.20 0.33 -
P/RPS 23.18 11.71 10.12 5.12 0.42 0.81 1.04 67.71%
P/EPS 27.62 18.68 9.69 2.73 18.75 -4.12 -5.43 -
EY 3.62 5.35 10.32 36.65 5.33 -24.30 -18.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.72 1.91 0.76 0.01 0.87 0.97 0.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 25/02/13 29/02/12 21/02/11 24/02/10 -
Price 0.50 0.535 0.39 0.21 0.17 0.25 0.34 -
P/RPS 23.18 13.06 11.44 5.38 0.48 1.02 1.07 66.92%
P/EPS 27.62 20.82 10.96 2.86 21.25 -5.14 -5.59 -
EY 3.62 4.80 9.13 34.90 4.71 -19.44 -17.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 2.16 0.80 0.01 1.09 1.00 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