[SAMUDRA] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 94.3%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 108,039 50,711 30,136 13,502 100.01%
PBT 2,880 -2,010 11,642 2,285 8.01%
Tax -3,275 -3,079 -3,357 -443 94.80%
NP -395 -5,089 8,285 1,842 -
-
NP to SH -1,823 -5,064 8,285 1,842 -
-
Tax Rate 113.72% - 28.84% 19.39% -
Total Cost 108,434 55,800 21,851 11,660 110.29%
-
Net Worth 69,802 64,829 63,849 46,555 14.45%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 3,721 7,546 - - -
Div Payout % 0.00% 0.00% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 69,802 64,829 63,849 46,555 14.45%
NOSH 96,948 88,807 39,905 33,735 42.17%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -0.37% -10.04% 27.49% 13.64% -
ROE -2.61% -7.81% 12.98% 3.96% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 111.44 57.10 75.52 40.02 40.68%
EPS -1.88 -5.70 20.76 5.46 -
DPS 3.84 8.50 0.00 0.00 -
NAPS 0.72 0.73 1.60 1.38 -19.49%
Adjusted Per Share Value based on latest NOSH - 33,735
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 60.02 28.17 16.74 7.50 100.02%
EPS -1.01 -2.81 4.60 1.02 -
DPS 2.07 4.19 0.00 0.00 -
NAPS 0.3878 0.3602 0.3547 0.2586 14.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.96 1.12 1.46 1.90 -
P/RPS 0.86 1.96 1.93 4.75 -43.42%
P/EPS -51.05 -19.64 7.03 34.80 -
EY -1.96 -5.09 14.22 2.87 -
DY 4.00 7.59 0.00 0.00 -
P/NAPS 1.33 1.53 0.91 1.38 -1.22%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date - 29/05/06 19/05/05 - -
Price 0.00 0.90 1.21 0.00 -
P/RPS 0.00 1.58 1.60 0.00 -
P/EPS 0.00 -15.78 5.83 0.00 -
EY 0.00 -6.34 17.16 0.00 -
DY 0.00 9.44 0.00 0.00 -
P/NAPS 0.00 1.23 0.76 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