[SAMUDRA] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 11.18%
YoY- -276.23%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 65,244 58,368 60,041 63,490 67,402 64,972 101,215 -25.31%
PBT -11,874 -10,756 -15,234 -10,768 -10,602 -13,080 -9,612 15.08%
Tax -1,732 -1,832 1,825 -1,332 -2,354 -2,068 -3,721 -39.85%
NP -13,606 -12,588 -13,409 -12,100 -12,956 -15,148 -13,333 1.35%
-
NP to SH -12,892 -12,184 -13,715 -11,493 -12,940 -15,088 -13,547 -3.24%
-
Tax Rate - - - - - - - -
Total Cost 78,850 70,956 73,450 75,590 80,358 80,120 114,548 -21.98%
-
Net Worth 30,465 30,837 29,142 34,192 36,180 38,359 40,485 -17.22%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 30,465 30,837 29,142 34,192 36,180 38,359 40,485 -17.22%
NOSH 132,633 121,840 106,475 106,419 106,414 106,553 106,428 15.75%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -20.85% -21.57% -22.33% -19.06% -19.22% -23.31% -13.17% -
ROE -42.32% -39.51% -47.06% -33.61% -35.76% -39.33% -33.46% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 49.19 47.91 56.39 59.66 63.34 60.98 97.50 -36.54%
EPS -9.72 -10.00 -12.88 -10.80 -12.16 -14.16 -13.05 -17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2297 0.2531 0.2737 0.3213 0.34 0.36 0.39 -29.66%
Adjusted Per Share Value based on latest NOSH - 106,435
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 36.25 32.43 33.36 35.27 37.45 36.10 56.23 -25.31%
EPS -7.16 -6.77 -7.62 -6.39 -7.19 -8.38 -7.53 -3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.1713 0.1619 0.19 0.201 0.2131 0.2249 -17.20%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.20 0.19 0.29 0.30 0.33 0.35 0.36 -
P/RPS 0.41 0.40 0.51 0.50 0.52 0.57 0.37 7.06%
P/EPS -2.06 -1.90 -2.25 -2.78 -2.71 -2.47 -2.76 -17.67%
EY -48.60 -52.63 -44.42 -36.00 -36.85 -40.46 -36.25 21.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.75 1.06 0.93 0.97 0.97 0.92 -3.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 29/11/10 30/08/10 24/05/10 24/02/10 23/11/09 26/08/09 -
Price 0.25 0.21 0.22 0.24 0.34 0.31 0.36 -
P/RPS 0.51 0.44 0.39 0.40 0.54 0.51 0.37 23.78%
P/EPS -2.57 -2.10 -1.71 -2.22 -2.80 -2.19 -2.76 -4.63%
EY -38.88 -47.62 -58.55 -45.00 -35.76 -45.68 -36.25 4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.83 0.80 0.75 1.00 0.86 0.92 11.93%

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