[SAMUDRA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -111.62%
YoY- 0.37%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 29,159 47,420 35,381 32,622 14,592 60,041 47,618 -27.86%
PBT 2,063 -15,033 -8,228 -5,937 -2,689 -15,234 -8,076 -
Tax -2,411 724 -215 -866 -458 1,825 -999 79.82%
NP -348 -14,309 -8,443 -6,803 -3,147 -13,409 -9,075 -88.60%
-
NP to SH 3 -14,805 -8,544 -6,446 -3,046 -13,715 -8,620 -
-
Tax Rate 116.87% - - - - - - -
Total Cost 29,507 61,729 43,824 39,425 17,739 73,450 56,693 -35.27%
-
Net Worth 0 25,478 29,550 30,465 30,837 29,142 34,192 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 25,478 29,550 30,465 30,837 29,142 34,192 -
NOSH 137,720 137,720 136,050 132,633 121,840 106,475 106,419 18.73%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.19% -30.18% -23.86% -20.85% -21.57% -22.33% -19.06% -
ROE 0.00% -58.11% -28.91% -21.16% -9.88% -47.06% -25.21% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.17 34.43 26.01 24.60 11.98 56.39 44.75 -39.25%
EPS 0.00 -10.75 -6.28 -4.86 -2.50 -12.88 -8.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.185 0.2172 0.2297 0.2531 0.2737 0.3213 -
Adjusted Per Share Value based on latest NOSH - 142,857
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.20 26.34 19.66 18.12 8.11 33.36 26.45 -27.85%
EPS 0.00 -8.23 -4.75 -3.58 -1.69 -7.62 -4.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1415 0.1642 0.1693 0.1713 0.1619 0.19 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.10 0.20 0.23 0.20 0.19 0.29 0.30 -
P/RPS 0.47 0.58 0.88 0.81 1.59 0.51 0.67 -21.03%
P/EPS 4,590.70 -1.86 -3.66 -4.12 -7.60 -2.25 -3.70 -
EY 0.02 -53.75 -27.30 -24.30 -13.16 -44.42 -27.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.08 1.06 0.87 0.75 1.06 0.93 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 23/08/11 25/05/11 21/02/11 29/11/10 30/08/10 24/05/10 -
Price 0.13 0.16 0.20 0.25 0.21 0.22 0.24 -
P/RPS 0.61 0.46 0.77 1.02 1.75 0.39 0.54 8.45%
P/EPS 5,967.91 -1.49 -3.18 -5.14 -8.40 -1.71 -2.96 -
EY 0.02 -67.19 -31.40 -19.44 -11.90 -58.55 -33.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.86 0.92 1.09 0.83 0.80 0.75 -

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