[SAMUDRA] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -15.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 26,436 25,074 22,504 26,092 24,305 0 0 -
PBT 8,585 6,284 5,072 11,341 13,757 0 0 -
Tax -2,281 -1,852 -1,496 -3,506 -4,493 0 0 -
NP 6,304 4,432 3,576 7,835 9,264 0 0 -
-
NP to SH 6,304 4,432 3,576 7,835 9,264 0 0 -
-
Tax Rate 26.57% 29.47% 29.50% 30.91% 32.66% - - -
Total Cost 20,132 20,642 18,928 18,257 15,041 0 0 -
-
Net Worth 55,355 51,989 46,555 34,873 28,889 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 55,355 51,989 46,555 34,873 28,889 0 0 -
NOSH 37,914 36,871 33,735 21,135 1,000 999 999 1021.87%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.85% 17.68% 15.89% 30.03% 38.12% 0.00% 0.00% -
ROE 11.39% 8.52% 7.68% 22.47% 32.07% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 69.72 68.00 66.71 123.45 2,430.53 0.00 0.00 -
EPS 16.63 12.02 10.60 37.07 926.40 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.41 1.38 1.65 28.89 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 21,119
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.69 13.93 12.50 14.50 13.50 0.00 0.00 -
EPS 3.50 2.46 1.99 4.35 5.15 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3075 0.2888 0.2586 0.1937 0.1605 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 - - - - -
Price 1.44 1.42 1.90 0.00 0.00 0.00 0.00 -
P/RPS 2.07 2.09 2.85 0.00 0.00 0.00 0.00 -
P/EPS 8.66 11.81 17.92 0.00 0.00 0.00 0.00 -
EY 11.55 8.46 5.58 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.01 1.38 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 28/12/04 13/08/04 20/05/04 16/02/04 16/02/04 - - -
Price 1.52 1.38 1.50 0.00 0.00 0.00 0.00 -
P/RPS 2.18 2.03 2.25 0.00 0.00 0.00 0.00 -
P/EPS 9.14 11.48 14.15 0.00 0.00 0.00 0.00 -
EY 10.94 8.71 7.07 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.98 1.09 0.00 0.00 0.00 0.00 -

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