[SAMUDRA] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 111.24%
YoY- 445.56%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 5,774 6,368 7,932 8,556 10,319 10,700 11,700 -37.57%
PBT -1,668 -854 6,598 20,584 10,884 13,200 8,774 -
Tax 250 365 154 308 -1,051 -1,513 -1,366 -
NP -1,418 -489 6,752 20,892 9,833 11,686 7,408 -
-
NP to SH -1,442 -508 6,656 20,644 9,773 11,616 7,338 -
-
Tax Rate - - -2.33% -1.50% 9.66% 11.46% 15.57% -
Total Cost 7,192 6,857 1,180 -12,336 486 -986 4,292 41.12%
-
Net Worth 89,477 89,988 92,301 92,383 92,912 92,244 95,222 -4.06%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - 10,981 - -
Div Payout % - - - - - 94.54% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 89,477 89,988 92,301 92,383 92,912 92,244 95,222 -4.06%
NOSH 184,871 181,428 183,867 183,665 183,258 183,025 142,762 18.82%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -24.56% -7.68% 85.12% 244.18% 95.29% 109.22% 63.32% -
ROE -1.61% -0.56% 7.21% 22.35% 10.52% 12.59% 7.71% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.12 3.51 4.31 4.66 5.63 5.85 8.20 -47.52%
EPS -0.78 -0.28 3.62 11.24 5.34 6.35 5.14 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.484 0.496 0.502 0.503 0.507 0.504 0.667 -19.26%
Adjusted Per Share Value based on latest NOSH - 183,665
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.21 3.54 4.41 4.75 5.73 5.94 6.50 -37.54%
EPS -0.80 -0.28 3.70 11.47 5.43 6.45 4.08 -
DPS 0.00 0.00 0.00 0.00 0.00 6.10 0.00 -
NAPS 0.4971 0.4999 0.5128 0.5132 0.5162 0.5125 0.529 -4.06%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.40 0.48 0.50 0.48 0.46 0.48 0.48 -
P/RPS 12.81 13.68 11.59 10.30 8.17 8.21 5.86 68.51%
P/EPS -51.28 -171.43 13.81 4.27 8.63 7.56 9.34 -
EY -1.95 -0.58 7.24 23.42 11.59 13.22 10.71 -
DY 0.00 0.00 0.00 0.00 0.00 12.50 0.00 -
P/NAPS 0.83 0.97 1.00 0.95 0.91 0.95 0.72 9.95%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 31/05/16 29/02/16 20/11/15 18/08/15 25/05/15 27/02/15 -
Price 0.42 0.45 0.50 0.485 0.48 0.47 0.535 -
P/RPS 13.45 12.82 11.59 10.41 8.52 8.04 6.53 61.95%
P/EPS -53.85 -160.71 13.81 4.31 9.00 7.41 10.41 -
EY -1.86 -0.62 7.24 23.18 11.11 13.50 9.61 -
DY 0.00 0.00 0.00 0.00 0.00 12.77 0.00 -
P/NAPS 0.87 0.91 1.00 0.96 0.95 0.93 0.80 5.75%

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