[SAMUDRA] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -81.81%
YoY- 103.68%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 11,174 72,232 85,779 90,948 101,948 116,636 47,420 -61.68%
PBT 15,172 13,280 3,453 3,682 6,966 8,252 -15,033 -
Tax 5,702 -6,896 -1,163 -2,441 -3,854 -9,644 724 293.37%
NP 20,874 6,384 2,290 1,241 3,112 -1,392 -14,309 -
-
NP to SH 20,970 6,504 1,189 418 2,302 12 -14,805 -
-
Tax Rate -37.58% 51.93% 33.68% 66.30% 55.33% 116.87% - -
Total Cost -9,700 65,848 83,489 89,706 98,836 118,028 61,729 -
-
Net Worth 37,620 28,811 26,358 26,261 2,661,687 0 25,478 29.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 37,620 28,811 26,358 26,261 2,661,687 0 25,478 29.51%
NOSH 143,042 142,631 143,253 142,727 143,874 137,720 137,720 2.54%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 186.81% 8.84% 2.67% 1.36% 3.05% -1.19% -30.18% -
ROE 55.74% 22.57% 4.51% 1.59% 0.09% 0.00% -58.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.81 50.64 59.88 63.72 70.86 84.69 34.43 -62.63%
EPS 14.66 4.56 0.83 0.29 1.60 0.00 -10.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.263 0.202 0.184 0.184 18.50 0.00 0.185 26.29%
Adjusted Per Share Value based on latest NOSH - 141,864
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.21 40.13 47.66 50.53 56.64 64.80 26.34 -61.66%
EPS 11.65 3.61 0.66 0.23 1.28 0.01 -8.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.209 0.1601 0.1464 0.1459 14.7872 0.00 0.1415 29.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.20 0.19 0.20 0.18 0.15 0.10 0.20 -
P/RPS 2.56 0.38 0.33 0.28 0.21 0.12 0.58 167.86%
P/EPS 1.36 4.17 24.10 61.36 9.38 1,147.67 -1.86 -
EY 73.30 24.00 4.15 1.63 10.67 0.09 -53.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.94 1.09 0.98 0.01 0.00 1.08 -20.80%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 19/11/12 28/08/12 24/05/12 29/02/12 30/11/11 23/08/11 -
Price 0.21 0.21 0.18 0.15 0.17 0.13 0.16 -
P/RPS 2.69 0.41 0.30 0.24 0.24 0.15 0.46 222.85%
P/EPS 1.43 4.61 21.69 51.14 10.62 1,491.98 -1.49 -
EY 69.81 21.71 4.61 1.96 9.41 0.07 -67.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.04 0.98 0.82 0.01 0.00 0.86 -4.68%

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