[SAMUDRA] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 1.49%
YoY- -552.52%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 40,392 75,389 58,962 62,602 85,285 127,030 57,000 -5.15%
PBT 7,556 -6,168 -15,870 -15,858 -17,130 6,246 -2,452 -
Tax 3,615 218 2,496 -1,494 -136 -4,088 -3,119 -
NP 11,171 -5,950 -13,374 -17,352 -17,266 2,158 -5,571 -
-
NP to SH 10,523 -7,208 -13,691 -17,357 -18,159 321 -5,398 -
-
Tax Rate -47.84% - - - - 65.45% - -
Total Cost 29,221 81,339 72,336 79,954 102,551 124,872 62,571 -11.03%
-
Net Worth 37,640 2,654,749 32,814 36,257 54,368 72,710 70,566 -9.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 3,721 5,153 -
Div Payout % - - - - - 1,159.21% 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 37,640 2,654,749 32,814 36,257 54,368 72,710 70,566 -9.20%
NOSH 143,117 143,499 142,857 106,640 100,681 96,947 96,666 6.21%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 27.66% -7.89% -22.68% -27.72% -20.25% 1.70% -9.77% -
ROE 27.96% -0.27% -41.72% -47.87% -33.40% 0.44% -7.65% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.22 52.54 41.27 58.70 84.71 131.03 58.97 -10.70%
EPS 7.35 -5.02 -9.58 -16.28 -18.04 0.33 -5.58 -
DPS 0.00 0.00 0.00 0.00 0.00 3.84 5.33 -
NAPS 0.263 18.50 0.2297 0.34 0.54 0.75 0.73 -14.51%
Adjusted Per Share Value based on latest NOSH - 106,640
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 22.44 41.88 32.76 34.78 47.38 70.57 31.67 -5.15%
EPS 5.85 -4.00 -7.61 -9.64 -10.09 0.18 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 2.07 2.86 -
NAPS 0.2091 14.7486 0.1823 0.2014 0.302 0.4039 0.392 -9.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 30/06/08 29/06/07 30/06/06 -
Price 0.20 0.15 0.20 0.33 0.47 1.33 0.82 -
P/RPS 0.71 0.29 0.48 0.56 0.55 1.02 1.39 -9.80%
P/EPS 2.72 -2.99 -2.09 -2.03 -2.61 401.68 -14.68 -
EY 36.76 -33.49 -47.92 -49.32 -38.37 0.25 -6.81 -
DY 0.00 0.00 0.00 0.00 0.00 2.89 6.50 -
P/NAPS 0.76 0.01 0.87 0.97 0.87 1.77 1.12 -5.78%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 30/06/07 30/06/06 CAGR
Date 25/02/13 29/02/12 21/02/11 24/02/10 14/08/08 - 28/08/06 -
Price 0.21 0.17 0.25 0.34 0.41 0.00 0.85 -
P/RPS 0.74 0.32 0.61 0.58 0.48 0.00 1.44 -9.72%
P/EPS 2.86 -3.38 -2.61 -2.09 -2.27 0.00 -15.22 -
EY 35.01 -29.55 -38.33 -47.87 -43.99 0.00 -6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.27 -
P/NAPS 0.80 0.01 1.09 1.00 0.76 0.00 1.16 -5.54%

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