[SAMUDRA] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 5.29%
YoY- 26.28%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
Revenue 8,711 59,930 71,604 58,390 61,288 102,416 108,039 -32.08%
PBT 7,838 1,015 -10,836 -14,653 -14,923 -13,561 2,880 16.63%
Tax -14,219 3,219 -674 2,244 -2,906 -1,131 -3,275 25.31%
NP -6,381 4,234 -11,510 -12,409 -17,829 -14,692 -395 53.35%
-
NP to SH -6,250 2,812 -11,756 -12,989 -17,619 -15,490 -1,823 20.84%
-
Tax Rate 181.41% -317.14% - - - - 113.72% -
Total Cost 15,092 55,696 83,114 70,799 79,117 117,108 108,434 -26.14%
-
Net Worth 23,466 28,811 0 30,837 38,359 51,076 69,802 -15.42%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
Div - - - - - - 3,721 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
Net Worth 23,466 28,811 0 30,837 38,359 51,076 69,802 -15.42%
NOSH 143,086 142,631 142,945 121,840 106,553 96,371 96,948 6.16%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
NP Margin -73.25% 7.06% -16.07% -21.25% -29.09% -14.35% -0.37% -
ROE -26.63% 9.76% 0.00% -42.12% -45.93% -30.33% -2.61% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
RPS 6.09 42.02 50.09 47.92 57.52 106.27 111.44 -36.02%
EPS -4.37 1.97 -8.22 -10.66 -16.54 -16.07 -1.88 13.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.84 -
NAPS 0.164 0.202 0.00 0.2531 0.36 0.53 0.72 -20.33%
Adjusted Per Share Value based on latest NOSH - 121,840
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
RPS 4.84 33.29 39.78 32.44 34.05 56.90 60.02 -32.08%
EPS -3.47 1.56 -6.53 -7.22 -9.79 -8.61 -1.01 20.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.07 -
NAPS 0.1304 0.1601 0.00 0.1713 0.2131 0.2838 0.3878 -15.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 31/03/08 30/03/07 -
Price 0.335 0.19 0.10 0.19 0.35 0.40 0.96 -
P/RPS 5.50 0.45 0.20 0.40 0.61 0.38 0.86 32.99%
P/EPS -7.67 9.64 -1.22 -1.78 -2.12 -2.49 -51.05 -25.27%
EY -13.04 10.38 -82.24 -56.11 -47.24 -40.18 -1.96 33.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 2.04 0.94 0.00 0.75 0.97 0.75 1.33 6.79%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 31/03/08 31/03/07 CAGR
Date 26/11/13 19/11/12 30/11/11 29/11/10 23/11/09 09/05/08 - -
Price 0.355 0.21 0.13 0.21 0.31 0.47 0.00 -
P/RPS 5.83 0.50 0.26 0.44 0.54 0.44 0.00 -
P/EPS -8.13 10.65 -1.58 -1.97 -1.87 -2.92 0.00 -
EY -12.30 9.39 -63.26 -50.77 -53.34 -34.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.04 0.00 0.83 0.86 0.89 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