[SAMUDRA] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -11.38%
YoY- -3872.0%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 60,041 63,490 67,402 64,972 101,215 75,265 72,314 -11.69%
PBT -15,234 -10,768 -10,602 -13,080 -9,612 889 945 -
Tax 1,825 -1,332 -2,354 -2,068 -3,721 -3,748 -3,404 -
NP -13,409 -12,100 -12,956 -15,148 -13,333 -2,858 -2,459 210.77%
-
NP to SH -13,715 -11,493 -12,940 -15,088 -13,547 -3,054 -2,660 199.35%
-
Tax Rate - - - - - 421.60% 360.21% -
Total Cost 73,450 75,590 80,358 80,120 114,548 78,124 74,773 -1.18%
-
Net Worth 29,142 34,192 36,180 38,359 40,485 52,685 52,176 -32.25%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 29,142 34,192 36,180 38,359 40,485 52,685 52,176 -32.25%
NOSH 106,475 106,419 106,414 106,553 106,428 106,352 102,307 2.70%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -22.33% -19.06% -19.22% -23.31% -13.17% -3.80% -3.40% -
ROE -47.06% -33.61% -35.76% -39.33% -33.46% -5.80% -5.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.39 59.66 63.34 60.98 97.50 72.86 70.68 -14.01%
EPS -12.88 -10.80 -12.16 -14.16 -13.05 -2.96 -2.60 191.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2737 0.3213 0.34 0.36 0.39 0.51 0.51 -34.03%
Adjusted Per Share Value based on latest NOSH - 106,553
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 33.36 35.27 37.45 36.10 56.23 41.81 40.17 -11.67%
EPS -7.62 -6.39 -7.19 -8.38 -7.53 -1.70 -1.48 199.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1619 0.19 0.201 0.2131 0.2249 0.2927 0.2899 -32.25%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.29 0.30 0.33 0.35 0.36 0.22 0.23 -
P/RPS 0.51 0.50 0.52 0.57 0.37 0.30 0.33 33.77%
P/EPS -2.25 -2.78 -2.71 -2.47 -2.76 -7.44 -8.85 -59.96%
EY -44.42 -36.00 -36.85 -40.46 -36.25 -13.44 -11.30 149.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.93 0.97 0.97 0.92 0.43 0.45 77.31%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 24/05/10 24/02/10 23/11/09 26/08/09 19/05/09 27/02/09 -
Price 0.22 0.24 0.34 0.31 0.36 0.33 0.21 -
P/RPS 0.39 0.40 0.54 0.51 0.37 0.45 0.30 19.17%
P/EPS -1.71 -2.22 -2.80 -2.19 -2.76 -11.16 -8.08 -64.58%
EY -58.55 -45.00 -35.76 -45.68 -36.25 -8.96 -12.38 182.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 1.00 0.86 0.92 0.65 0.41 56.33%

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