[SAMUDRA] QoQ Cumulative Quarter Result on 30-Sep-2007

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007
Profit Trend
QoQ- -15.99%
YoY- 31.55%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 39,010 20,796 107,141 88,218 60,866 25,521 78,332 -37.19%
PBT 2,484 1,749 -12,004 10,930 7,610 3,306 3,894 -25.91%
Tax -654 -445 -1,608 -6,104 -2,126 -922 -2,845 -62.50%
NP 1,830 1,304 -13,612 4,826 5,484 2,384 1,049 44.96%
-
NP to SH 1,532 1,089 -14,514 4,349 5,177 2,065 878 44.98%
-
Tax Rate 26.33% 25.44% - 55.85% 27.94% 27.89% 73.06% -
Total Cost 37,180 19,492 120,753 83,392 55,382 23,137 77,283 -38.62%
-
Net Worth 53,030 51,076 51,317 70,707 72,574 69,802 64,506 -12.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 1,791 -
Div Payout % - - - - - - 204.08% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 53,030 51,076 51,317 70,707 72,574 69,802 64,506 -12.25%
NOSH 98,205 96,371 96,824 96,859 96,766 96,948 89,591 6.31%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.69% 6.27% -12.70% 5.47% 9.01% 9.34% 1.34% -
ROE 2.89% 2.13% -28.28% 6.15% 7.13% 2.96% 1.36% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.72 21.58 110.65 91.08 62.90 26.32 87.43 -40.93%
EPS 1.56 1.13 -14.99 4.49 5.35 2.13 0.98 36.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.54 0.53 0.53 0.73 0.75 0.72 0.72 -17.46%
Adjusted Per Share Value based on latest NOSH - 96,279
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.67 11.55 59.52 49.01 33.81 14.18 43.52 -37.20%
EPS 0.85 0.61 -8.06 2.42 2.88 1.15 0.49 44.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2946 0.2838 0.2851 0.3928 0.4032 0.3878 0.3584 -12.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.47 0.40 0.54 0.87 1.33 0.96 0.94 -
P/RPS 1.18 1.85 0.49 0.96 2.11 3.65 1.08 6.08%
P/EPS 30.13 35.40 -3.60 19.38 24.86 45.07 95.92 -53.82%
EY 3.32 2.83 -27.76 5.16 4.02 2.22 1.04 116.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.87 0.75 1.02 1.19 1.77 1.33 1.31 -23.89%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 14/08/08 09/05/08 27/02/08 27/11/07 29/11/07 28/05/07 28/02/07 -
Price 0.41 0.47 0.47 0.57 0.54 1.13 0.87 -
P/RPS 1.03 2.18 0.42 0.63 0.86 4.29 1.00 1.99%
P/EPS 26.28 41.59 -3.14 12.69 10.09 53.05 88.78 -55.61%
EY 3.80 2.40 -31.89 7.88 9.91 1.88 1.13 124.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.30 -
P/NAPS 0.76 0.89 0.89 0.78 0.72 1.57 1.21 -26.67%

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