[SAMUDRA] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 19083.33%
YoY- 117.86%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 72,232 85,779 90,948 101,948 116,636 47,420 47,174 32.74%
PBT 13,280 3,453 3,682 6,966 8,252 -15,033 -10,970 -
Tax -6,896 -1,163 -2,441 -3,854 -9,644 724 -286 729.79%
NP 6,384 2,290 1,241 3,112 -1,392 -14,309 -11,257 -
-
NP to SH 6,504 1,189 418 2,302 12 -14,805 -11,392 -
-
Tax Rate 51.93% 33.68% 66.30% 55.33% 116.87% - - -
Total Cost 65,848 83,489 89,706 98,836 118,028 61,729 58,431 8.26%
-
Net Worth 28,811 26,358 26,261 2,661,687 0 25,478 29,550 -1.66%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 28,811 26,358 26,261 2,661,687 0 25,478 29,550 -1.66%
NOSH 142,631 143,253 142,727 143,874 137,720 137,720 136,050 3.19%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.84% 2.67% 1.36% 3.05% -1.19% -30.18% -23.86% -
ROE 22.57% 4.51% 1.59% 0.09% 0.00% -58.11% -38.55% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 50.64 59.88 63.72 70.86 84.69 34.43 34.67 28.64%
EPS 4.56 0.83 0.29 1.60 0.00 -10.75 -8.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.202 0.184 0.184 18.50 0.00 0.185 0.2172 -4.70%
Adjusted Per Share Value based on latest NOSH - 143,499
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 40.13 47.66 50.53 56.64 64.80 26.34 26.21 32.73%
EPS 3.61 0.66 0.23 1.28 0.01 -8.23 -6.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1601 0.1464 0.1459 14.7872 0.00 0.1415 0.1642 -1.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.19 0.20 0.18 0.15 0.10 0.20 0.23 -
P/RPS 0.38 0.33 0.28 0.21 0.12 0.58 0.66 -30.72%
P/EPS 4.17 24.10 61.36 9.38 1,147.67 -1.86 -2.75 -
EY 24.00 4.15 1.63 10.67 0.09 -53.75 -36.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.09 0.98 0.01 0.00 1.08 1.06 -7.67%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 28/08/12 24/05/12 29/02/12 30/11/11 23/08/11 25/05/11 -
Price 0.21 0.18 0.15 0.17 0.13 0.16 0.20 -
P/RPS 0.41 0.30 0.24 0.24 0.15 0.46 0.58 -20.59%
P/EPS 4.61 21.69 51.14 10.62 1,491.98 -1.49 -2.39 -
EY 21.71 4.61 1.96 9.41 0.07 -67.19 -41.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.98 0.82 0.01 0.00 0.86 0.92 8.49%

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