[SAMUDRA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -986.67%
YoY- 81.67%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 16,243 101,215 87,810 72,314 56,170 39,010 20,796 -15.17%
PBT -3,270 -9,612 1,038 945 2,041 2,484 1,749 -
Tax -517 -3,721 -4,373 -3,404 -1,332 -654 -445 10.50%
NP -3,787 -13,333 -3,335 -2,459 709 1,830 1,304 -
-
NP to SH -3,772 -13,547 -3,564 -2,660 300 1,532 1,089 -
-
Tax Rate - - 421.29% 360.21% 65.26% 26.33% 25.44% -
Total Cost 20,030 114,548 91,145 74,773 55,461 37,180 19,492 1.83%
-
Net Worth 38,359 40,485 52,685 52,176 54,999 53,030 51,076 -17.36%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 38,359 40,485 52,685 52,176 54,999 53,030 51,076 -17.36%
NOSH 106,553 106,428 106,352 102,307 99,999 98,205 96,371 6.91%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -23.31% -13.17% -3.80% -3.40% 1.26% 4.69% 6.27% -
ROE -9.83% -33.46% -6.76% -5.10% 0.55% 2.89% 2.13% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.24 97.50 85.00 70.68 56.17 39.72 21.58 -20.68%
EPS -3.54 -13.05 -3.45 -2.60 0.30 1.56 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.39 0.51 0.51 0.55 0.54 0.53 -22.71%
Adjusted Per Share Value based on latest NOSH - 106,474
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.02 56.23 48.78 40.17 31.21 21.67 11.55 -15.18%
EPS -2.10 -7.53 -1.98 -1.48 0.17 0.85 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2131 0.2249 0.2927 0.2899 0.3056 0.2946 0.2838 -17.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.35 0.36 0.22 0.23 0.40 0.47 0.40 -
P/RPS 2.30 0.37 0.26 0.33 0.71 1.18 1.85 15.60%
P/EPS -9.89 -2.76 -6.38 -8.85 133.33 30.13 35.40 -
EY -10.11 -36.25 -15.68 -11.30 0.75 3.32 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.92 0.43 0.45 0.73 0.87 0.75 18.68%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 26/08/09 19/05/09 27/02/09 26/11/08 14/08/08 09/05/08 -
Price 0.31 0.36 0.33 0.21 0.23 0.41 0.47 -
P/RPS 2.03 0.37 0.39 0.30 0.41 1.03 2.18 -4.63%
P/EPS -8.76 -2.76 -9.57 -8.08 76.67 26.28 41.59 -
EY -11.42 -36.25 -10.45 -12.38 1.30 3.80 2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 0.65 0.41 0.42 0.76 0.89 -2.25%

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