[SAMUDRA] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 11.64%
YoY- 0.88%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 101,948 116,636 47,420 47,174 65,244 58,368 60,041 42.18%
PBT 6,966 8,252 -15,033 -10,970 -11,874 -10,756 -15,234 -
Tax -3,854 -9,644 724 -286 -1,732 -1,832 1,825 -
NP 3,112 -1,392 -14,309 -11,257 -13,606 -12,588 -13,409 -
-
NP to SH 2,302 12 -14,805 -11,392 -12,892 -12,184 -13,715 -
-
Tax Rate 55.33% 116.87% - - - - - -
Total Cost 98,836 118,028 61,729 58,431 78,850 70,956 73,450 21.81%
-
Net Worth 2,661,687 0 25,478 29,550 30,465 30,837 29,142 1911.50%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,661,687 0 25,478 29,550 30,465 30,837 29,142 1911.50%
NOSH 143,874 137,720 137,720 136,050 132,633 121,840 106,475 22.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.05% -1.19% -30.18% -23.86% -20.85% -21.57% -22.33% -
ROE 0.09% 0.00% -58.11% -38.55% -42.32% -39.51% -47.06% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 70.86 84.69 34.43 34.67 49.19 47.91 56.39 16.39%
EPS 1.60 0.00 -10.75 -8.37 -9.72 -10.00 -12.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 18.50 0.00 0.185 0.2172 0.2297 0.2531 0.2737 1546.63%
Adjusted Per Share Value based on latest NOSH - 142,721
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 56.64 64.80 26.34 26.21 36.25 32.43 33.36 42.18%
EPS 1.28 0.01 -8.23 -6.33 -7.16 -6.77 -7.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 14.7872 0.00 0.1415 0.1642 0.1693 0.1713 0.1619 1911.50%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.15 0.10 0.20 0.23 0.20 0.19 0.29 -
P/RPS 0.21 0.12 0.58 0.66 0.41 0.40 0.51 -44.56%
P/EPS 9.38 1,147.67 -1.86 -2.75 -2.06 -1.90 -2.25 -
EY 10.67 0.09 -53.75 -36.41 -48.60 -52.63 -44.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 1.08 1.06 0.87 0.75 1.06 -95.49%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 23/08/11 25/05/11 21/02/11 29/11/10 30/08/10 -
Price 0.17 0.13 0.16 0.20 0.25 0.21 0.22 -
P/RPS 0.24 0.15 0.46 0.58 0.51 0.44 0.39 -27.58%
P/EPS 10.62 1,491.98 -1.49 -2.39 -2.57 -2.10 -1.71 -
EY 9.41 0.07 -67.19 -41.87 -38.88 -47.62 -58.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.00 0.86 0.92 1.09 0.83 0.80 -94.57%

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