[SAMUDRA] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 48.38%
YoY- 779.01%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 96,335 78,332 42,322 29,072 7,876 130.23%
PBT -357 3,849 -4,006 11,652 1,017 -
Tax -2,541 -2,800 -2,521 -3,319 -69 232.33%
NP -2,898 1,049 -6,527 8,333 948 -
-
NP to SH -3,859 878 -6,527 8,333 948 -
-
Tax Rate - 72.75% - 28.48% 6.78% -
Total Cost 99,233 77,283 48,849 20,739 6,928 142.65%
-
Net Worth 66,979 0 68,711 61,999 21,119 46.87%
Dividend
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,721 1,860 7,546 - - -
Div Payout % 0.00% 211.91% 0.00% - - -
Equity
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 66,979 0 68,711 61,999 21,119 46.87%
NOSH 93,026 93,026 85,888 39,999 21,119 63.85%
Ratio Analysis
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -3.01% 1.34% -15.42% 28.66% 12.04% -
ROE -5.76% 0.00% -9.50% 13.44% 4.49% -
Per Share
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 103.56 84.20 49.28 72.68 37.29 40.51%
EPS -4.15 0.94 -7.60 20.83 4.49 -
DPS 4.00 2.00 8.79 0.00 0.00 -
NAPS 0.72 0.00 0.80 1.55 1.00 -10.36%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 53.52 43.52 23.51 16.15 4.38 130.15%
EPS -2.14 0.49 -3.63 4.63 0.53 -
DPS 2.07 1.03 4.19 0.00 0.00 -
NAPS 0.3721 0.00 0.3817 0.3444 0.1173 46.88%
Price Multiplier on Financial Quarter End Date
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 29/12/06 30/12/05 31/12/04 - -
Price 0.94 0.94 1.09 1.55 0.00 -
P/RPS 0.91 1.12 2.21 2.13 0.00 -
P/EPS -22.66 99.60 -14.34 7.44 0.00 -
EY -4.41 1.00 -6.97 13.44 0.00 -
DY 4.26 2.13 8.06 0.00 0.00 -
P/NAPS 1.31 0.00 1.36 1.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date - - 28/02/06 28/02/05 - -
Price 0.00 0.00 1.16 1.51 0.00 -
P/RPS 0.00 0.00 2.35 2.08 0.00 -
P/EPS 0.00 0.00 -15.26 7.25 0.00 -
EY 0.00 0.00 -6.55 13.80 0.00 -
DY 0.00 0.00 7.57 0.00 0.00 -
P/NAPS 0.00 0.00 1.45 0.97 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