[SAMUDRA] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -73.28%
YoY- -7.95%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 68,211 50,974 29,159 47,420 35,381 32,622 14,592 179.30%
PBT 2,762 3,483 2,063 -15,033 -8,228 -5,937 -2,689 -
Tax -1,831 -1,927 -2,411 724 -215 -866 -458 151.68%
NP 931 1,556 -348 -14,309 -8,443 -6,803 -3,147 -
-
NP to SH 314 1,151 3 -14,805 -8,544 -6,446 -3,046 -
-
Tax Rate 66.29% 55.33% 116.87% - - - - -
Total Cost 67,280 49,418 29,507 61,729 43,824 39,425 17,739 143.00%
-
Net Worth 26,261 2,661,687 0 25,478 29,550 30,465 30,837 -10.14%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 26,261 2,661,687 0 25,478 29,550 30,465 30,837 -10.14%
NOSH 142,727 143,874 137,720 137,720 136,050 132,633 121,840 11.11%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.36% 3.05% -1.19% -30.18% -23.86% -20.85% -21.57% -
ROE 1.20% 0.04% 0.00% -58.11% -28.91% -21.16% -9.88% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 47.79 35.43 21.17 34.43 26.01 24.60 11.98 151.31%
EPS 0.22 0.80 0.00 -10.75 -6.28 -4.86 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.184 18.50 0.00 0.185 0.2172 0.2297 0.2531 -19.13%
Adjusted Per Share Value based on latest NOSH - 142,945
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 37.90 28.32 16.20 26.34 19.66 18.12 8.11 179.25%
EPS 0.17 0.64 0.00 -8.23 -4.75 -3.58 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1459 14.7872 0.00 0.1415 0.1642 0.1693 0.1713 -10.13%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.18 0.15 0.10 0.20 0.23 0.20 0.19 -
P/RPS 0.38 0.42 0.47 0.58 0.88 0.81 1.59 -61.45%
P/EPS 81.82 18.75 4,590.70 -1.86 -3.66 -4.12 -7.60 -
EY 1.22 5.33 0.02 -53.75 -27.30 -24.30 -13.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.01 0.00 1.08 1.06 0.87 0.75 19.50%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 30/11/11 23/08/11 25/05/11 21/02/11 29/11/10 -
Price 0.15 0.17 0.13 0.16 0.20 0.25 0.21 -
P/RPS 0.31 0.48 0.61 0.46 0.77 1.02 1.75 -68.42%
P/EPS 68.18 21.25 5,967.91 -1.49 -3.18 -5.14 -8.40 -
EY 1.47 4.71 0.02 -67.19 -31.40 -19.44 -11.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.01 0.00 0.86 0.92 1.09 0.83 -0.80%

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