[SAMUDRA] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 100.08%
YoY- 100.1%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 85,779 90,948 101,948 116,636 47,420 47,174 65,244 20.03%
PBT 3,453 3,682 6,966 8,252 -15,033 -10,970 -11,874 -
Tax -1,163 -2,441 -3,854 -9,644 724 -286 -1,732 -23.33%
NP 2,290 1,241 3,112 -1,392 -14,309 -11,257 -13,606 -
-
NP to SH 1,189 418 2,302 12 -14,805 -11,392 -12,892 -
-
Tax Rate 33.68% 66.30% 55.33% 116.87% - - - -
Total Cost 83,489 89,706 98,836 118,028 61,729 58,431 78,850 3.88%
-
Net Worth 26,358 26,261 2,661,687 0 25,478 29,550 30,465 -9.21%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 26,358 26,261 2,661,687 0 25,478 29,550 30,465 -9.21%
NOSH 143,253 142,727 143,874 137,720 137,720 136,050 132,633 5.27%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.67% 1.36% 3.05% -1.19% -30.18% -23.86% -20.85% -
ROE 4.51% 1.59% 0.09% 0.00% -58.11% -38.55% -42.32% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 59.88 63.72 70.86 84.69 34.43 34.67 49.19 14.02%
EPS 0.83 0.29 1.60 0.00 -10.75 -8.37 -9.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 0.184 18.50 0.00 0.185 0.2172 0.2297 -13.75%
Adjusted Per Share Value based on latest NOSH - 142,945
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.66 50.53 56.64 64.80 26.34 26.21 36.25 20.03%
EPS 0.66 0.23 1.28 0.01 -8.23 -6.33 -7.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1464 0.1459 14.7872 0.00 0.1415 0.1642 0.1693 -9.24%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.18 0.15 0.10 0.20 0.23 0.20 -
P/RPS 0.33 0.28 0.21 0.12 0.58 0.66 0.41 -13.48%
P/EPS 24.10 61.36 9.38 1,147.67 -1.86 -2.75 -2.06 -
EY 4.15 1.63 10.67 0.09 -53.75 -36.41 -48.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.98 0.01 0.00 1.08 1.06 0.87 16.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 24/05/12 29/02/12 30/11/11 23/08/11 25/05/11 21/02/11 -
Price 0.18 0.15 0.17 0.13 0.16 0.20 0.25 -
P/RPS 0.30 0.24 0.24 0.15 0.46 0.58 0.51 -29.81%
P/EPS 21.69 51.14 10.62 1,491.98 -1.49 -2.39 -2.57 -
EY 4.61 1.96 9.41 0.07 -67.19 -41.87 -38.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.82 0.01 0.00 0.86 0.92 1.09 -6.85%

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