[SAMUDRA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 76.86%
YoY- 6.73%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 27,964 14,218 6,690 29,156 19,827 12,537 5,626 190.96%
PBT 4,917 1,770 1,258 11,720 6,439 3,142 1,268 146.62%
Tax -1,704 -560 -412 -3,358 -1,711 -926 -374 174.57%
NP 3,213 1,210 846 8,362 4,728 2,216 894 134.44%
-
NP to SH 3,213 1,210 846 8,362 4,728 2,216 894 134.44%
-
Tax Rate 34.66% 31.64% 32.75% 28.65% 26.57% 29.47% 29.50% -
Total Cost 24,751 13,008 5,844 20,794 15,099 10,321 4,732 201.01%
-
Net Worth 54,151 50,716 63,849 30,361 55,355 51,989 46,555 10.59%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 54,151 50,716 63,849 30,361 55,355 51,989 46,555 10.59%
NOSH 40,112 39,933 39,905 38,431 37,914 36,871 33,735 12.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.49% 8.51% 12.65% 28.68% 23.85% 17.68% 15.89% -
ROE 5.93% 2.39% 1.32% 27.54% 8.54% 4.26% 1.92% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 69.71 35.60 16.76 75.86 52.29 34.00 16.68 159.23%
EPS 8.01 3.03 2.12 11.12 12.47 6.01 2.65 108.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.27 1.60 0.79 1.46 1.41 1.38 -1.45%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 15.54 7.90 3.72 16.20 11.01 6.96 3.13 190.74%
EPS 1.79 0.67 0.47 4.65 2.63 1.23 0.50 133.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3008 0.2818 0.3547 0.1687 0.3075 0.2888 0.2586 10.59%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.05 1.02 1.46 1.55 1.44 1.42 1.90 -
P/RPS 1.51 2.86 8.71 2.04 2.75 4.18 11.39 -73.96%
P/EPS 13.11 33.66 68.87 7.12 11.55 23.63 71.70 -67.75%
EY 7.63 2.97 1.45 14.04 8.66 4.23 1.39 210.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.91 1.96 0.99 1.01 1.38 -31.61%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 24/08/05 19/05/05 28/02/05 28/12/04 13/08/04 20/05/04 -
Price 1.02 1.00 1.21 1.51 1.52 1.38 1.50 -
P/RPS 1.46 2.81 7.22 1.99 2.91 4.06 8.99 -70.20%
P/EPS 12.73 33.00 57.08 6.94 12.19 22.96 56.60 -62.98%
EY 7.85 3.03 1.75 14.41 8.20 4.36 1.77 169.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.76 1.91 1.04 0.98 1.09 -21.35%

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