KEJURUTERAAN SAMUDRA TIMUR BHD

KLSE (MYR): SAMUDRA (7185)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.415

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Revenue 2,168 4,177 5,774 10,319 10,737 102,156 85,779 47,420 60,041 72,314 107,141 74,916 -23.63%
PBT -100 -6,839 -1,668 10,884 61,277 -702 3,453 -15,033 -15,234 945 -12,004 1,173 -
Tax 0 173 250 -1,051 -6,367 -6,375 -1,163 724 1,825 -3,404 -1,608 -2,008 -
NP -100 -6,666 -1,418 9,833 54,910 -7,077 2,290 -14,309 -13,409 -2,459 -13,612 -835 5.73%
-
NP to SH -144 -6,639 -1,442 9,773 54,932 -6,942 1,189 -14,805 -13,715 -2,660 -14,514 -1,013 3.78%
-
Tax Rate - - - 9.66% 10.39% - 33.68% - - 360.21% - 171.18% -
Total Cost 2,268 10,843 7,192 486 -44,173 109,233 83,489 61,729 73,450 74,773 120,753 75,751 -21.94%
-
Net Worth 86,220 86,220 89,477 92,912 94,532 21,899 26,358 25,478 29,142 41,908 51,317 62,714 3.81%
Dividend
AQR T4Q 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Div - - - - - - - - - - - 1,791 -
Div Payout % - - - - - - - - - - - 0.00% -
Equity
AQR T4Q 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Net Worth 86,220 86,220 89,477 92,912 94,532 21,899 26,358 25,478 29,142 41,908 51,317 62,714 3.81%
NOSH 180,000 180,000 184,871 183,258 143,014 143,134 143,253 137,720 106,475 106,474 96,824 89,591 7.91%
Ratio Analysis
AQR T4Q 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
NP Margin -4.61% -159.59% -24.56% 95.29% 511.41% -6.93% 2.67% -30.18% -22.33% -3.40% -12.70% -1.11% -
ROE -0.17% -7.70% -1.61% 10.52% 58.11% -31.70% 4.51% -58.11% -47.06% -6.35% -28.28% -1.62% -
Per Share
AQR T4Q 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
RPS 1.20 2.32 3.12 5.63 7.51 71.37 59.88 34.43 56.39 67.92 110.65 83.62 -29.24%
EPS -0.08 -3.69 -0.78 5.34 38.41 -4.85 0.83 -10.75 -12.88 -2.60 -14.99 -1.14 -3.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.479 0.479 0.484 0.507 0.661 0.153 0.184 0.185 0.2737 0.3936 0.53 0.70 -3.80%
Adjusted Per Share Value based on latest NOSH - 180,000
AQR T4Q 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
RPS 1.20 2.32 3.21 5.73 5.96 56.75 47.66 26.34 33.36 40.17 59.52 41.62 -23.63%
EPS -0.08 -3.69 -0.80 5.43 30.52 -3.86 0.66 -8.23 -7.62 -1.48 -8.06 -0.56 3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.479 0.479 0.4971 0.5162 0.5252 0.1217 0.1464 0.1415 0.1619 0.2328 0.2851 0.3484 3.81%
Price Multiplier on Financial Quarter End Date
AQR T4Q 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Date 30/09/16 30/09/16 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 31/12/08 31/12/07 29/12/06 -
Price 0.41 0.41 0.40 0.46 0.435 0.325 0.20 0.20 0.29 0.23 0.54 0.94 -
P/RPS 34.04 17.67 12.81 8.17 5.79 0.46 0.33 0.58 0.51 0.34 0.49 1.12 29.22%
P/EPS -512.50 -11.12 -51.28 8.63 1.13 -6.70 24.10 -1.86 -2.25 -9.21 -3.60 -83.14 -4.95%
EY -0.20 -9.00 -1.95 11.59 88.30 -14.92 4.15 -53.75 -44.42 -10.86 -27.76 -1.20 5.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.86 0.86 0.83 0.91 0.66 2.12 1.09 1.08 1.06 0.58 1.02 1.34 -4.91%
Price Multiplier on Announcement Date
AQR T4Q 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/12/07 31/12/06 CAGR
Date 29/11/16 29/11/16 29/08/16 18/08/15 27/08/14 28/08/13 28/08/12 23/08/11 30/08/10 26/08/09 27/02/08 28/02/07 -
Price 0.415 0.415 0.42 0.48 0.52 0.33 0.18 0.16 0.22 0.36 0.47 0.87 -
P/RPS 34.46 17.88 13.45 8.52 6.93 0.46 0.30 0.46 0.39 0.53 0.42 1.04 30.90%
P/EPS -518.75 -11.25 -53.85 9.00 1.35 -6.80 21.69 -1.49 -1.71 -14.41 -3.14 -76.94 -3.68%
EY -0.19 -8.89 -1.86 11.11 73.87 -14.70 4.61 -67.19 -58.55 -6.94 -31.89 -1.30 3.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.30 -
P/NAPS 0.87 0.87 0.87 0.95 0.79 2.16 0.98 0.86 0.80 0.91 0.89 1.24 -3.65%

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
2 people like this. Showing 50 of 880 comments

albukhary

Hold your share... very soon it will become 60 sen

2015-03-24 00:51

moneygal usdollar

I read someone in this forum say not good news. please check

2015-03-24 08:04

char1234

So takeover was cheap at 48 while true value is 60 ct?? Is tis correct info? Need to add warrant price?

2015-03-24 13:38

albukhary

No one interested to sell their share.. So quiet.

Hope it can become the next CI Holding.

2015-03-27 18:12

char1234

No biz. No profit. Long long wait

2015-03-27 22:08

Dunknow

hmm..not received dividend yet?

2015-03-30 08:55

lymc_88

Latest financials show net cash (cash - all borrowings) to be around 110.06m
Total shares - 183,428,800; Total warrants - 31,110,950.
Net cash per share should be 0.60
Assuming full conversion of warrants, which will add another RM9.333m to the cash balance, net cash per share should be around RM0.5565.

In any case, it's still above the RM0.48/ share offered.

By buying out the warrants at 0.18/ warrant, it's just benefiting those holding the warrants. Buyback should only consider the SHAREholders.

Find a way to vote against it, dear shareholders

2015-03-30 11:17

char1234

I hv both warrant n mother shares. Whether warrant or mother share all r share holders

2015-04-02 07:59

char1234

Buy more n wait for 60

2015-04-02 08:01

lymc_88

LOLOL nope, warrant gives no dividend, no voting rights. it is not a share.

2015-04-06 10:44

Cliff

Key considerations for the takeover offer:
http://stockresearchasia.com/1/post/2015/04/kejuruteraan-samudra-timur-berhad-kstb-what-to-make-of-the-takeover-offer.html

2015-04-07 22:40

albukhary

I won't sell my SAMUDRA, although I only hold very little 20,000 unit.

I will only sell if they offer me RM0.60 above.

2015-04-14 12:37

pok3rfac3

have you guys received the call from the bank?

2015-04-15 17:10

jiayi_cbobghia

Pokerface, do you?

2015-04-15 17:14

pok3rfac3

yes I did

2015-04-15 17:36

jiayi_cbobghia

i didnt...hm, can you share with me what's the bank calling about?

2015-05-04 00:01

albukhary

wah... beautiful result.. luckily i didn't sold my SAMUDRA.

2015-05-25 22:44

jiayi_cbobghia

never ever cross my mind to sell it so far :p

2015-05-28 21:36

pvd_investor

What could we infer from today's announcement?

2015-05-29 00:34

sbzk

meaning the offer price will stay at 0.48 per share until the expiry date. unconditional offer remember. dont think it will go higher than that.

2015-05-30 22:11

jiayi_cbobghia

sbzk, its dividend covers my loss...that's why :p

2015-06-09 18:16

pok3rfac3

so it just keep staying at 0.48?

2015-07-01 21:47

char1234

So it's good.

2015-07-17 03:01

char1234

Warrant up 30 pct already

2015-07-20 11:45

pok3rfac3

sold it on 0.55

2015-07-20 12:45

char1234

Sold half my stake in warrants.. lost abt300... must b good news coming. Why the sudden upsides

2015-07-20 14:53

char1234

Price declining now... tomorrow will know for sure.

2015-07-20 14:55

char1234

Up again... tomorrow will be the deciding day. Why the price jump

2015-07-20 16:10

4u2c

nta = 50 n today = 54......offer buyback all shares = 48 ......seems like the company want u to sell to them

2015-07-21 00:18

char1234

Good up again... waited soo long.

2015-07-21 09:53

albukhary

Tomorrow will break RM0.70.

2015-07-21 19:41

char1234

Why?

2015-07-21 23:54

char1234

Maybe today... I sell.... portfolio turn.. green.. yes!

2015-07-22 06:08

char1234

Warrant down but mother up???

2015-07-22 09:18

char1234

Bye bye.. tq

2015-07-22 12:16

albukhary

Samudra went back to PN17 price, although it already out from PN17.

2015-08-02 22:04

pok3rfac3

will raise again?

2015-08-03 09:45

acevent

offcos will rise. only the matter of time. If you believe it just collect it. i am collecting wa

2015-08-03 15:20

char1234

Fairly priced now.they need to find new business

2015-08-03 18:01

pok3rfac3

so now is it a right time to collect again?

2015-08-06 16:49

char1234

What new biz will they do?

2015-08-07 02:54

acevent

the price now very attractive for Samudra - WA just collect it

2015-08-13 15:46

char1234

I was lucky it spike up.last almost 30 odd pct already. They may just wrap up n they pay u 48 ct

2015-08-13 23:42

char1234

Somehow.... it keeps on flying... I hv sold but I don't know why price is going up

2015-11-05 23:59

char1234

Current Share price sugguest it will b a good qtr.

2015-11-08 17:24

FairTalk

Anyone has details on the corporate restructuring ?

2016-01-31 12:32

firehawk

black heart proposal by chee pek !

2016-05-30 23:36

Albukhary

black heart proposal by chee pek +1
black heart proposal by chee pek +2
black heart proposal by chee pek +3

Other than cash, SAMUDRA got other asset, such as plant & machinery, motor vehicle, office equipment, trade receivable, other receivable, contract on hand and it listing status in main board.

All these item should worth at least RM20 million extra, but chee pek should offer at approx RM0.55-0.60.

2016-05-31 10:09

pvd_investor

Where is this heading to?

2016-06-09 18:02

firehawk

chee pek successfully con small shareholders!

2016-11-15 22:44

Post a Comment