[SAMUDRA] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 12.18%
YoY- -82.21%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 4,776 3,966 2,139 10,319 8,025 5,850 2,473 55.01%
PBT -641 3,299 5,146 10,884 9,900 4,387 1,075 -
Tax 274 77 77 -1,051 -1,135 -683 -117 -
NP -367 3,376 5,223 9,833 8,765 3,704 958 -
-
NP to SH -381 3,328 5,161 9,773 8,712 3,669 946 -
-
Tax Rate - -2.33% -1.50% 9.66% 11.46% 15.57% 10.88% -
Total Cost 5,143 590 -3,084 486 -740 2,146 1,515 125.70%
-
Net Worth 89,988 92,301 92,383 92,912 92,244 95,222 95,029 -3.56%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - 8,236 - - -
Div Payout % - - - - 94.54% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 89,988 92,301 92,383 92,912 92,244 95,222 95,029 -3.56%
NOSH 181,428 183,867 183,665 183,258 183,025 142,762 143,333 16.99%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -7.68% 85.12% 244.18% 95.29% 109.22% 63.32% 38.74% -
ROE -0.42% 3.61% 5.59% 10.52% 9.44% 3.85% 1.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.63 2.16 1.16 5.63 4.38 4.10 1.73 32.17%
EPS -0.21 1.81 2.81 5.34 4.76 2.57 0.66 -
DPS 0.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 0.496 0.502 0.503 0.507 0.504 0.667 0.663 -17.57%
Adjusted Per Share Value based on latest NOSH - 182,096
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.65 2.20 1.19 5.73 4.46 3.25 1.37 55.18%
EPS -0.21 1.85 2.87 5.43 4.84 2.04 0.53 -
DPS 0.00 0.00 0.00 0.00 4.58 0.00 0.00 -
NAPS 0.4999 0.5128 0.5132 0.5162 0.5125 0.529 0.5279 -3.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.48 0.50 0.48 0.46 0.48 0.48 0.515 -
P/RPS 18.23 23.18 41.22 8.17 10.95 11.71 29.85 -27.99%
P/EPS -228.57 27.62 17.08 8.63 10.08 18.68 78.03 -
EY -0.44 3.62 5.85 11.59 9.92 5.35 1.28 -
DY 0.00 0.00 0.00 0.00 9.38 0.00 0.00 -
P/NAPS 0.97 1.00 0.95 0.91 0.95 0.72 0.78 15.62%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 20/11/15 18/08/15 25/05/15 27/02/15 24/11/14 -
Price 0.45 0.50 0.485 0.48 0.47 0.535 0.515 -
P/RPS 17.09 23.18 41.64 8.52 10.72 13.06 29.85 -31.02%
P/EPS -214.29 27.62 17.26 9.00 9.87 20.82 78.03 -
EY -0.47 3.62 5.79 11.11 10.13 4.80 1.28 -
DY 0.00 0.00 0.00 0.00 9.57 0.00 0.00 -
P/NAPS 0.91 1.00 0.96 0.95 0.93 0.80 0.78 10.81%

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