[SAMUDRA] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 38.69%
YoY- 47.35%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 CAGR
Revenue 11,712 8,868 40,392 75,389 58,962 62,602 85,285 -26.29%
PBT 65,640 -120 7,556 -6,168 -15,870 -15,858 -17,130 -
Tax -12,088 -12,333 3,615 218 2,496 -1,494 -136 99.29%
NP 53,552 -12,453 11,171 -5,950 -13,374 -17,352 -17,266 -
-
NP to SH 53,511 -12,337 10,523 -7,208 -13,691 -17,357 -18,159 -
-
Tax Rate 18.42% - -47.84% - - - - -
Total Cost -41,840 21,321 29,221 81,339 72,336 79,954 102,551 -
-
Net Worth 95,591 25,848 37,640 2,654,749 32,814 36,257 54,368 9.05%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 CAGR
Net Worth 95,591 25,848 37,640 2,654,749 32,814 36,257 54,368 9.05%
NOSH 143,315 142,886 143,117 143,499 142,857 106,640 100,681 5.57%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 CAGR
NP Margin 457.24% -140.43% 27.66% -7.89% -22.68% -27.72% -20.25% -
ROE 55.98% -47.73% 27.96% -0.27% -41.72% -47.87% -33.40% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 CAGR
RPS 8.17 6.21 28.22 52.54 41.27 58.70 84.71 -30.19%
EPS 37.34 -8.63 7.35 -5.02 -9.58 -16.28 -18.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.667 0.1809 0.263 18.50 0.2297 0.34 0.54 3.29%
Adjusted Per Share Value based on latest NOSH - 143,499
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 CAGR
RPS 6.51 4.93 22.44 41.88 32.76 34.78 47.38 -26.29%
EPS 29.73 -6.85 5.85 -4.00 -7.61 -9.64 -10.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5311 0.1436 0.2091 14.7486 0.1823 0.2014 0.302 9.06%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 30/06/08 -
Price 0.48 0.345 0.20 0.15 0.20 0.33 0.47 -
P/RPS 5.87 5.56 0.71 0.29 0.48 0.56 0.55 43.88%
P/EPS 1.29 -4.00 2.72 -2.99 -2.09 -2.03 -2.61 -
EY 77.79 -25.03 36.76 -33.49 -47.92 -49.32 -38.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.91 0.76 0.01 0.87 0.97 0.87 -2.86%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/06/08 CAGR
Date 27/02/15 28/02/14 25/02/13 29/02/12 21/02/11 24/02/10 14/08/08 -
Price 0.535 0.39 0.21 0.17 0.25 0.34 0.41 -
P/RPS 6.55 6.28 0.74 0.32 0.61 0.58 0.48 49.42%
P/EPS 1.43 -4.52 2.86 -3.38 -2.61 -2.09 -2.27 -
EY 69.79 -22.14 35.01 -29.55 -38.33 -47.87 -43.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 2.16 0.80 0.01 1.09 1.00 0.76 0.79%

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