[SAMUDRA] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -90.82%
YoY- -93.52%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 11,700 9,892 10,737 9,780 9,750 9,764 102,156 -76.32%
PBT 8,774 4,300 61,277 -1,304 48 84 -702 -
Tax -1,366 -468 -6,367 2,194 10,076 9,088 -6,375 -64.09%
NP 7,408 3,832 54,910 890 10,124 9,172 -7,077 -
-
NP to SH 7,338 3,784 54,932 934 10,180 9,272 -6,942 -
-
Tax Rate 15.57% 10.88% 10.39% - -20,991.67% -10,819.05% - -
Total Cost 4,292 6,060 -44,173 8,889 -374 592 109,233 -88.37%
-
Net Worth 95,222 95,029 94,532 21,602 25,864 23,466 21,899 165.69%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 95,222 95,029 94,532 21,602 25,864 23,466 21,899 165.69%
NOSH 142,762 143,333 143,014 143,061 142,977 143,086 143,134 -0.17%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 63.32% 38.74% 511.41% 9.11% 103.84% 93.94% -6.93% -
ROE 7.71% 3.98% 58.11% 4.33% 39.36% 39.51% -31.70% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 8.20 6.90 7.51 6.84 6.82 6.82 71.37 -76.27%
EPS 5.14 2.64 38.41 0.65 7.12 6.48 -4.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.667 0.663 0.661 0.151 0.1809 0.164 0.153 166.14%
Adjusted Per Share Value based on latest NOSH - 142,964
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.50 5.50 5.96 5.43 5.42 5.42 56.75 -76.32%
EPS 4.08 2.10 30.52 0.52 5.66 5.15 -3.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.529 0.5279 0.5252 0.12 0.1437 0.1304 0.1217 165.63%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.48 0.515 0.435 0.395 0.345 0.335 0.325 -
P/RPS 5.86 7.46 5.79 5.78 5.06 4.91 0.46 442.93%
P/EPS 9.34 19.51 1.13 60.46 4.85 5.17 -6.70 -
EY 10.71 5.13 88.30 1.65 20.64 19.34 -14.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.66 2.62 1.91 2.04 2.12 -51.22%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 27/08/14 21/05/14 28/02/14 26/11/13 28/08/13 -
Price 0.535 0.515 0.52 0.395 0.39 0.355 0.33 -
P/RPS 6.53 7.46 6.93 5.78 5.72 5.20 0.46 483.45%
P/EPS 10.41 19.51 1.35 60.46 5.48 5.48 -6.80 -
EY 9.61 5.13 73.87 1.65 18.26 18.25 -14.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.79 2.62 2.16 2.16 2.16 -48.33%

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