[SAMUDRA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -5.73%
YoY- 2.89%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 102,084 78,332 74,916 60,333 57,792 60,316 42,322 102.65%
PBT 13,224 3,894 1,173 6,041 7,186 14,096 -4,275 -
Tax -3,688 -2,845 -2,008 -2,425 -2,856 -4,960 -2,251 48.59%
NP 9,536 1,049 -835 3,616 4,330 9,136 -6,526 -
-
NP to SH 8,260 878 -1,013 4,408 4,676 9,236 -6,526 -
-
Tax Rate 27.89% 73.06% 171.18% 40.14% 39.74% 35.19% - -
Total Cost 92,548 77,283 75,751 56,717 53,462 51,180 48,848 66.96%
-
Net Worth 69,802 64,506 0 65,064 64,163 64,829 56,921 17.77%
Dividend
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 1,791 1,777 - - - 4,879 -
Div Payout % - 204.08% 0.00% - - - 0.00% -
Equity
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 69,802 64,506 0 65,064 64,163 64,829 56,921 17.77%
NOSH 96,948 89,591 88,859 87,925 87,894 88,807 81,317 15.14%
Ratio Analysis
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.34% 1.34% -1.11% 5.99% 7.49% 15.15% -15.42% -
ROE 11.83% 1.36% 0.00% 6.77% 7.29% 14.25% -11.46% -
Per Share
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 105.30 87.43 84.31 68.62 65.75 67.92 52.05 75.98%
EPS 8.52 0.98 -1.14 5.01 5.32 10.40 8.01 5.07%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 6.00 -
NAPS 0.72 0.72 0.00 0.74 0.73 0.73 0.70 2.28%
Adjusted Per Share Value based on latest NOSH - 87,999
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 56.71 43.52 41.62 33.52 32.11 33.51 23.51 102.65%
EPS 4.59 0.49 -0.56 2.45 2.60 5.13 -3.63 -
DPS 0.00 1.00 0.99 0.00 0.00 0.00 2.71 -
NAPS 0.3878 0.3584 0.00 0.3615 0.3565 0.3602 0.3162 17.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/03/07 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.96 0.94 0.94 0.80 0.82 1.12 1.09 -
P/RPS 0.91 1.08 1.11 1.17 1.25 1.65 2.09 -48.67%
P/EPS 11.27 95.92 -82.46 15.96 15.41 10.77 -13.58 -
EY 8.88 1.04 -1.21 6.27 6.49 9.29 -7.36 -
DY 0.00 2.13 2.13 0.00 0.00 0.00 5.50 -
P/NAPS 1.33 1.31 0.00 1.08 1.12 1.53 1.56 -12.01%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/05/07 28/02/07 - 29/11/06 28/08/06 29/05/06 28/02/06 -
Price 1.13 0.87 0.00 0.92 0.85 0.90 1.16 -
P/RPS 1.07 1.00 0.00 1.34 1.29 1.33 2.23 -44.51%
P/EPS 13.26 88.78 0.00 18.35 15.98 8.65 -14.45 -
EY 7.54 1.13 0.00 5.45 6.26 11.56 -6.92 -
DY 0.00 2.30 0.00 0.00 0.00 0.00 5.17 -
P/NAPS 1.57 1.21 0.00 1.24 1.16 1.23 1.66 -4.37%

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