[SAMUDRA] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 451.79%
YoY- -20.26%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 13,917 17,160 16,354 13,746 7,290 5,642 6,812 9.98%
PBT -2,775 -443 938 3,147 3,297 3,564 3,389 -
Tax 178 -678 -391 -1,144 -785 -1,870 -949 -
NP -2,597 -1,121 547 2,003 2,512 1,694 2,440 -
-
NP to SH -2,150 -1,232 968 2,003 2,512 1,694 2,440 -
-
Tax Rate - - 41.68% 36.35% 23.81% 52.47% 28.00% -
Total Cost 16,514 18,281 15,807 11,743 4,778 3,948 4,372 19.37%
-
Net Worth 34,197 58,413 65,119 54,407 58,399 28,889 0 -
Dividend
31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 34,197 58,413 65,119 54,407 58,399 28,889 0 -
NOSH 106,435 106,206 87,999 40,301 39,999 1,000 1,000 86.26%
Ratio Analysis
31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -18.66% -6.53% 3.34% 14.57% 34.46% 30.02% 35.82% -
ROE -6.29% -2.11% 1.49% 3.68% 4.30% 5.86% 0.00% -
Per Share
31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 13.08 16.16 18.58 34.11 18.23 564.20 681.20 -40.94%
EPS -2.02 -1.16 1.10 4.97 6.28 169.40 244.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3213 0.55 0.74 1.35 1.46 28.89 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,301
31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 7.73 9.53 9.09 7.64 4.05 3.13 3.78 10.00%
EPS -1.19 -0.68 0.54 1.11 1.40 0.94 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.3245 0.3618 0.3023 0.3244 0.1605 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/03/10 30/09/08 29/09/06 30/09/05 30/09/04 - - -
Price 0.30 0.40 0.80 1.05 1.44 0.00 0.00 -
P/RPS 2.29 2.48 4.30 3.08 7.90 0.00 0.00 -
P/EPS -14.85 -34.48 72.73 21.13 22.93 0.00 0.00 -
EY -6.73 -2.90 1.38 4.73 4.36 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.73 1.08 0.78 0.99 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 30/09/08 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/05/10 26/11/08 29/11/06 22/11/05 28/12/04 16/02/04 - -
Price 0.24 0.23 0.92 1.02 1.52 0.00 0.00 -
P/RPS 1.84 1.42 4.95 2.99 8.34 0.00 0.00 -
P/EPS -11.88 -19.83 83.64 20.52 24.20 0.00 0.00 -
EY -8.42 -5.04 1.20 4.87 4.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.42 1.24 0.76 1.04 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