[SAMUDRA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1.26%
YoY- 93.22%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 78,332 74,916 45,250 28,896 15,079 42,322 27,964 127.65%
PBT 3,894 1,173 4,531 3,593 3,524 -4,275 4,917 -16.99%
Tax -2,845 -2,008 -1,819 -1,428 -1,240 -2,251 -1,704 50.59%
NP 1,049 -835 2,712 2,165 2,284 -6,526 3,213 -59.09%
-
NP to SH 878 -1,013 3,306 2,338 2,309 -6,526 3,213 -64.51%
-
Tax Rate 73.06% 171.18% 40.15% 39.74% 35.19% - 34.66% -
Total Cost 77,283 75,751 42,538 26,731 12,795 48,848 24,751 148.28%
-
Net Worth 64,506 0 65,064 64,163 64,829 56,921 54,151 14.99%
Dividend
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,791 1,777 - - - 4,879 - -
Div Payout % 204.08% 0.00% - - - 0.00% - -
Equity
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 64,506 0 65,064 64,163 64,829 56,921 54,151 14.99%
NOSH 89,591 88,859 87,925 87,894 88,807 81,317 40,112 89.99%
Ratio Analysis
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.34% -1.11% 5.99% 7.49% 15.15% -15.42% 11.49% -
ROE 1.36% 0.00% 5.08% 3.64% 3.56% -11.46% 5.93% -
Per Share
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 87.43 84.31 51.46 32.88 16.98 52.05 69.71 19.82%
EPS 0.98 -1.14 3.76 2.66 2.60 8.01 8.01 -81.32%
DPS 2.00 2.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.72 0.00 0.74 0.73 0.73 0.70 1.35 -39.47%
Adjusted Per Share Value based on latest NOSH - 96,666
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 43.52 41.62 25.14 16.05 8.38 23.51 15.54 127.61%
EPS 0.49 -0.56 1.84 1.30 1.28 -3.63 1.79 -64.46%
DPS 1.00 0.99 0.00 0.00 0.00 2.71 0.00 -
NAPS 0.3584 0.00 0.3615 0.3565 0.3602 0.3162 0.3008 15.01%
Price Multiplier on Financial Quarter End Date
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.94 0.94 0.80 0.82 1.12 1.09 1.05 -
P/RPS 1.08 1.11 1.55 2.49 6.60 2.09 1.51 -23.48%
P/EPS 95.92 -82.46 21.28 30.83 43.08 -13.58 13.11 390.12%
EY 1.04 -1.21 4.70 3.24 2.32 -7.36 7.63 -79.64%
DY 2.13 2.13 0.00 0.00 0.00 5.50 0.00 -
P/NAPS 1.31 0.00 1.08 1.12 1.53 1.56 0.78 51.30%
Price Multiplier on Announcement Date
31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/02/07 - 29/11/06 28/08/06 29/05/06 28/02/06 22/11/05 -
Price 0.87 0.00 0.92 0.85 0.90 1.16 1.02 -
P/RPS 1.00 0.00 1.79 2.59 5.30 2.23 1.46 -26.08%
P/EPS 88.78 0.00 24.47 31.95 34.62 -14.45 12.73 371.71%
EY 1.13 0.00 4.09 3.13 2.89 -6.92 7.85 -78.73%
DY 2.30 0.00 0.00 0.00 0.00 5.17 0.00 -
P/NAPS 1.21 0.00 1.24 1.16 1.23 1.66 0.76 44.98%

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