[SAMUDRA] QoQ Quarter Result on 30-Dec-2006 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Dec-2006 [#4]
Profit Trend
QoQ- -350.83%
YoY- 75.07%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 35,345 25,521 33,082 33,082 16,354 13,817 15,079 97.75%
PBT 4,304 3,306 -682 -682 938 69 3,524 17.35%
Tax -1,204 -922 -981 -981 -391 -188 -1,240 -2.33%
NP 3,100 2,384 -1,663 -1,663 547 -119 2,284 27.69%
-
NP to SH 3,112 2,065 -2,428 -2,428 968 29 2,309 26.98%
-
Tax Rate 27.97% 27.89% - - 41.68% 272.46% 35.19% -
Total Cost 32,245 23,137 34,745 34,745 15,807 13,936 12,795 109.56%
-
Net Worth 72,710 69,802 66,979 0 65,119 70,566 64,829 9.61%
Dividend
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 1,860 1,860 - - - -
Div Payout % - - 0.00% 0.00% - - - -
Equity
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 72,710 69,802 66,979 0 65,119 70,566 64,829 9.61%
NOSH 96,947 96,948 93,026 93,026 87,999 96,666 88,807 7.27%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.77% 9.34% -5.03% -5.03% 3.34% -0.86% 15.15% -
ROE 4.28% 2.96% -3.62% 0.00% 1.49% 0.04% 3.56% -
Per Share
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.46 26.32 35.56 35.56 18.58 14.29 16.98 84.35%
EPS 3.21 2.13 -2.61 -2.61 1.10 0.03 2.60 18.37%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.72 0.00 0.74 0.73 0.73 2.18%
Adjusted Per Share Value based on latest NOSH - 93,026
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.64 14.18 18.38 18.38 9.09 7.68 8.38 97.73%
EPS 1.73 1.15 -1.35 -1.35 0.54 0.02 1.28 27.27%
DPS 0.00 0.00 1.03 1.03 0.00 0.00 0.00 -
NAPS 0.4039 0.3878 0.3721 0.00 0.3618 0.392 0.3602 9.59%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.33 0.96 0.94 0.94 0.80 0.82 1.12 -
P/RPS 3.65 3.65 2.64 2.64 4.30 5.74 6.60 -37.75%
P/EPS 41.43 45.07 -36.02 -36.02 72.73 2,733.33 43.08 -3.07%
EY 2.41 2.22 -2.78 -2.78 1.38 0.04 2.32 3.09%
DY 0.00 0.00 2.13 2.13 0.00 0.00 0.00 -
P/NAPS 1.77 1.33 1.31 0.00 1.08 1.12 1.53 12.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/05/07 28/02/07 - 29/11/06 28/08/06 29/05/06 -
Price 0.54 1.13 0.87 0.00 0.92 0.85 0.90 -
P/RPS 1.48 4.29 2.45 0.00 4.95 5.95 5.30 -63.97%
P/EPS 16.82 53.05 -33.33 0.00 83.64 2,833.33 34.62 -43.88%
EY 5.94 1.88 -3.00 0.00 1.20 0.04 2.89 78.01%
DY 0.00 0.00 2.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.57 1.21 0.00 1.24 1.16 1.23 -34.86%

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