[SAMUDRA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 36.75%
YoY- 54100.0%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 102,156 7,500 5,587 18,058 85,779 68,211 50,974 59.02%
PBT -702 6,869 7,586 3,320 3,453 2,762 3,483 -
Tax -6,375 3,884 2,851 -1,724 -1,163 -1,831 -1,927 122.18%
NP -7,077 10,753 10,437 1,596 2,290 931 1,556 -
-
NP to SH -6,942 10,816 10,485 1,626 1,189 314 1,151 -
-
Tax Rate - -56.54% -37.58% 51.93% 33.68% 66.29% 55.33% -
Total Cost 109,233 -3,253 -4,850 16,462 83,489 67,280 49,418 69.76%
-
Net Worth 21,899 40,631 37,620 28,811 26,358 26,261 2,661,687 -95.93%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 21,899 40,631 37,620 28,811 26,358 26,261 2,661,687 -95.93%
NOSH 143,134 143,068 143,042 142,631 143,253 142,727 143,874 -0.34%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -6.93% 143.37% 186.81% 8.84% 2.67% 1.36% 3.05% -
ROE -31.70% 26.62% 27.87% 5.64% 4.51% 1.20% 0.04% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 71.37 5.24 3.91 12.66 59.88 47.79 35.43 59.56%
EPS -4.85 7.56 7.33 1.14 0.83 0.22 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.284 0.263 0.202 0.184 0.184 18.50 -95.92%
Adjusted Per Share Value based on latest NOSH - 142,631
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 56.75 4.17 3.10 10.03 47.66 37.90 28.32 59.01%
EPS -3.86 6.01 5.83 0.90 0.66 0.17 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1217 0.2257 0.209 0.1601 0.1464 0.1459 14.7872 -95.93%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.325 0.17 0.20 0.19 0.20 0.18 0.15 -
P/RPS 0.46 3.24 5.12 1.50 0.33 0.38 0.42 6.25%
P/EPS -6.70 2.25 2.73 16.67 24.10 81.82 18.75 -
EY -14.92 44.47 36.65 6.00 4.15 1.22 5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.60 0.76 0.94 1.09 0.98 0.01 3467.04%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 25/02/13 19/11/12 28/08/12 24/05/12 29/02/12 -
Price 0.33 0.30 0.21 0.21 0.18 0.15 0.17 -
P/RPS 0.46 5.72 5.38 1.66 0.30 0.31 0.48 -2.79%
P/EPS -6.80 3.97 2.86 18.42 21.69 68.18 21.25 -
EY -14.70 25.20 34.90 5.43 4.61 1.47 4.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.06 0.80 1.04 0.98 0.82 0.01 3511.81%

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