[SAMUDRA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 97.5%
YoY- -100.7%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 542 5,774 4,776 3,966 2,139 10,319 8,025 -83.33%
PBT -25 -1,668 -641 3,299 5,146 10,884 9,900 -
Tax 0 250 274 77 77 -1,051 -1,135 -
NP -25 -1,418 -367 3,376 5,223 9,833 8,765 -
-
NP to SH -36 -1,442 -381 3,328 5,161 9,773 8,712 -
-
Tax Rate - - - -2.33% -1.50% 9.66% 11.46% -
Total Cost 567 7,192 5,143 590 -3,084 486 -740 -
-
Net Worth 86,220 89,477 89,988 92,301 92,383 92,912 92,244 -4.39%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - 8,236 -
Div Payout % - - - - - - 94.54% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 86,220 89,477 89,988 92,301 92,383 92,912 92,244 -4.39%
NOSH 180,000 184,871 181,428 183,867 183,665 183,258 183,025 -1.10%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -4.61% -24.56% -7.68% 85.12% 244.18% 95.29% 109.22% -
ROE -0.04% -1.61% -0.42% 3.61% 5.59% 10.52% 9.44% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.30 3.12 2.63 2.16 1.16 5.63 4.38 -83.17%
EPS -0.02 -0.78 -0.21 1.81 2.81 5.34 4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
NAPS 0.479 0.484 0.496 0.502 0.503 0.507 0.504 -3.32%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.30 3.21 2.65 2.20 1.19 5.73 4.46 -83.37%
EPS -0.02 -0.80 -0.21 1.85 2.87 5.43 4.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.58 -
NAPS 0.479 0.4971 0.4999 0.5128 0.5132 0.5162 0.5125 -4.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.41 0.40 0.48 0.50 0.48 0.46 0.48 -
P/RPS 136.16 12.81 18.23 23.18 41.22 8.17 10.95 434.27%
P/EPS -2,050.00 -51.28 -228.57 27.62 17.08 8.63 10.08 -
EY -0.05 -1.95 -0.44 3.62 5.85 11.59 9.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.38 -
P/NAPS 0.86 0.83 0.97 1.00 0.95 0.91 0.95 -6.40%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 31/05/16 29/02/16 20/11/15 18/08/15 25/05/15 -
Price 0.415 0.42 0.45 0.50 0.485 0.48 0.47 -
P/RPS 137.82 13.45 17.09 23.18 41.64 8.52 10.72 446.24%
P/EPS -2,075.00 -53.85 -214.29 27.62 17.26 9.00 9.87 -
EY -0.05 -1.86 -0.47 3.62 5.79 11.11 10.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.57 -
P/NAPS 0.87 0.87 0.91 1.00 0.96 0.95 0.93 -4.33%

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