[SAMUDRA] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
16-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- -8.39%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 12,537 5,626 26,092 18,229 0 0 0 -
PBT 3,142 1,268 11,341 10,318 0 0 0 -
Tax -926 -374 -3,506 -3,370 0 0 0 -
NP 2,216 894 7,835 6,948 0 0 0 -
-
NP to SH 2,216 894 7,835 6,948 0 0 0 -
-
Tax Rate 29.47% 29.50% 30.91% 32.66% - - - -
Total Cost 10,321 4,732 18,257 11,281 0 0 0 -
-
Net Worth 51,989 46,555 34,873 28,889 0 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 51,989 46,555 34,873 28,889 0 0 0 -
NOSH 36,871 33,735 21,135 1,000 999 999 999 1010.96%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 17.68% 15.89% 30.03% 38.12% 0.00% 0.00% 0.00% -
ROE 4.26% 1.92% 22.47% 24.05% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 34.00 16.68 123.45 1,822.90 0.00 0.00 0.00 -
EPS 6.01 2.65 37.07 694.80 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.38 1.65 28.89 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.96 3.13 14.50 10.13 0.00 0.00 0.00 -
EPS 1.23 0.50 4.35 3.86 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2888 0.2586 0.1937 0.1605 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 - - - - - -
Price 1.42 1.90 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.18 11.39 0.00 0.00 0.00 0.00 0.00 -
P/EPS 23.63 71.70 0.00 0.00 0.00 0.00 0.00 -
EY 4.23 1.39 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.38 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 20/05/04 16/02/04 16/02/04 - - - -
Price 1.38 1.50 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.06 8.99 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.96 56.60 0.00 0.00 0.00 0.00 0.00 -
EY 4.36 1.77 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.09 0.00 0.00 0.00 0.00 0.00 -

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