[SAMUDRA] YoY 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- -2178.14%
YoY- -676.89%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 31/12/05 CAGR
Revenue 12,039 12,423 16,144 18,923 33,082 33,082 14,358 -3.15%
PBT -6,805 -7,158 -1,096 -22,934 -682 -682 -9,192 -5.32%
Tax 939 3,184 -2,072 4,496 -981 -981 -547 -
NP -5,866 -3,974 -3,168 -18,438 -1,663 -1,663 -9,739 -8.80%
-
NP to SH -6,261 -5,094 -2,960 -18,863 -2,428 -2,428 -9,739 -7.72%
-
Tax Rate - - - - - - - -
Total Cost 17,905 16,397 19,312 37,361 34,745 34,745 24,097 -5.25%
-
Net Worth 26,444 29,167 54,302 51,294 66,979 0 68,711 -15.94%
Dividend
30/06/11 30/06/10 31/12/08 31/12/07 31/12/06 30/12/06 31/12/05 CAGR
Div - - - - 1,860 1,860 5,153 -
Div Payout % - - - - 0.00% 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 26,444 29,167 54,302 51,294 66,979 0 68,711 -15.94%
NOSH 142,945 106,569 106,474 96,782 93,026 93,026 85,888 9.70%
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 -48.72% -31.99% -19.62% -97.44% -5.03% -5.03% -67.83% -
ROE -23.68% -17.46% -5.45% -36.77% -3.62% 0.00% -14.17% -
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 8.42 11.66 15.16 19.55 35.56 35.56 16.72 -11.72%
EPS -4.38 -4.78 -2.78 -19.49 -2.61 -2.61 -11.32 -15.85%
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 0.80 -23.37%
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 6.69 6.90 8.97 10.51 18.38 18.38 7.98 -3.15%
EPS -3.48 -2.83 -1.64 -10.48 -1.35 -1.35 -5.41 -7.71%
DPS 0.00 0.00 0.00 0.00 1.03 1.03 2.86 -
NAPS 0.1469 0.162 0.3017 0.285 0.3721 0.00 0.3817 -15.94%
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 2.37 2.49 1.52 2.76 2.64 2.64 6.52 -16.80%
P/EPS -4.57 -6.07 -8.27 -2.77 -36.02 -36.02 -9.61 -12.64%
EY -21.90 -16.48 -12.09 -36.09 -2.78 -2.78 -10.40 14.50%
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 1.36 -4.10%
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 1.90 1.89 1.39 2.40 2.45 0.00 6.94 -20.98%
P/EPS -3.65 -4.60 -7.55 -2.41 -33.33 0.00 -10.23 -17.09%
EY -27.38 -21.73 -13.24 -41.47 -3.00 0.00 -9.78 20.58%
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 1.45 -9.06%

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