[SAMUDRA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -89.88%
YoY- -5.37%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 42,322 27,964 14,218 6,690 29,156 19,827 12,537 124.53%
PBT -4,275 4,917 1,770 1,258 11,720 6,439 3,142 -
Tax -2,251 -1,704 -560 -412 -3,358 -1,711 -926 80.49%
NP -6,526 3,213 1,210 846 8,362 4,728 2,216 -
-
NP to SH -6,526 3,213 1,210 846 8,362 4,728 2,216 -
-
Tax Rate - 34.66% 31.64% 32.75% 28.65% 26.57% 29.47% -
Total Cost 48,848 24,751 13,008 5,844 20,794 15,099 10,321 181.09%
-
Net Worth 56,921 54,151 50,716 63,849 30,361 55,355 51,989 6.21%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,879 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 56,921 54,151 50,716 63,849 30,361 55,355 51,989 6.21%
NOSH 81,317 40,112 39,933 39,905 38,431 37,914 36,871 69.18%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -15.42% 11.49% 8.51% 12.65% 28.68% 23.85% 17.68% -
ROE -11.46% 5.93% 2.39% 1.32% 27.54% 8.54% 4.26% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 52.05 69.71 35.60 16.76 75.86 52.29 34.00 32.72%
EPS 8.01 8.01 3.03 2.12 11.12 12.47 6.01 21.04%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 1.35 1.27 1.60 0.79 1.46 1.41 -37.22%
Adjusted Per Share Value based on latest NOSH - 39,905
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 23.51 15.54 7.90 3.72 16.20 11.01 6.96 124.62%
EPS -3.63 1.79 0.67 0.47 4.65 2.63 1.23 -
DPS 2.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3162 0.3008 0.2818 0.3547 0.1687 0.3075 0.2888 6.21%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.09 1.05 1.02 1.46 1.55 1.44 1.42 -
P/RPS 2.09 1.51 2.86 8.71 2.04 2.75 4.18 -36.92%
P/EPS -13.58 13.11 33.66 68.87 7.12 11.55 23.63 -
EY -7.36 7.63 2.97 1.45 14.04 8.66 4.23 -
DY 5.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.78 0.80 0.91 1.96 0.99 1.01 33.51%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 22/11/05 24/08/05 19/05/05 28/02/05 28/12/04 13/08/04 -
Price 1.16 1.02 1.00 1.21 1.51 1.52 1.38 -
P/RPS 2.23 1.46 2.81 7.22 1.99 2.91 4.06 -32.85%
P/EPS -14.45 12.73 33.00 57.08 6.94 12.19 22.96 -
EY -6.92 7.85 3.03 1.75 14.41 8.20 4.36 -
DY 5.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 0.76 0.79 0.76 1.91 1.04 0.98 41.96%

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