[SAMUDRA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -765.0%
YoY- 81.67%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 64,972 101,215 75,265 72,314 74,893 78,020 83,184 -15.17%
PBT -13,080 -9,612 889 945 2,721 4,968 6,996 -
Tax -2,068 -3,721 -3,748 -3,404 -1,776 -1,308 -1,780 10.50%
NP -15,148 -13,333 -2,858 -2,459 945 3,660 5,216 -
-
NP to SH -15,088 -13,547 -3,054 -2,660 400 3,064 4,356 -
-
Tax Rate - - 421.60% 360.21% 65.27% 26.33% 25.44% -
Total Cost 80,120 114,548 78,124 74,773 73,948 74,360 77,968 1.83%
-
Net Worth 38,359 40,485 52,685 52,176 54,999 53,030 51,076 -17.36%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 38,359 40,485 52,685 52,176 54,999 53,030 51,076 -17.36%
NOSH 106,553 106,428 106,352 102,307 99,999 98,205 96,371 6.91%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -23.31% -13.17% -3.80% -3.40% 1.26% 4.69% 6.27% -
ROE -39.33% -33.46% -5.80% -5.10% 0.73% 5.78% 8.53% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 60.98 97.50 72.86 70.68 74.89 79.45 86.32 -20.66%
EPS -14.16 -13.05 -2.96 -2.60 0.40 3.12 4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.39 0.51 0.51 0.55 0.54 0.53 -22.71%
Adjusted Per Share Value based on latest NOSH - 106,474
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 36.10 56.23 41.81 40.17 41.61 43.34 46.21 -15.16%
EPS -8.38 -7.53 -1.70 -1.48 0.22 1.70 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2131 0.2249 0.2927 0.2899 0.3056 0.2946 0.2838 -17.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.35 0.36 0.22 0.23 0.40 0.47 0.40 -
P/RPS 0.57 0.37 0.30 0.33 0.53 0.59 0.46 15.35%
P/EPS -2.47 -2.76 -7.44 -8.85 100.00 15.06 8.85 -
EY -40.46 -36.25 -13.44 -11.30 1.00 6.64 11.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.43 0.45 0.73 0.87 0.75 18.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 19/05/09 27/02/09 26/11/08 14/08/08 09/05/08 -
Price 0.31 0.36 0.33 0.21 0.23 0.41 0.47 -
P/RPS 0.51 0.37 0.45 0.30 0.31 0.52 0.54 -3.73%
P/EPS -2.19 -2.76 -11.16 -8.08 57.50 13.14 10.40 -
EY -45.68 -36.25 -8.96 -12.38 1.74 7.61 9.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 0.65 0.41 0.42 0.76 0.89 -2.25%

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