[SAMUDRA] QoQ Quarter Result on 30-Jun-2010 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -136.93%
YoY- 48.97%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 12,376 18,030 14,592 12,423 13,917 17,458 16,243 -16.59%
PBT -2,846 -3,248 -2,689 -7,158 -2,775 -2,031 -3,270 -8.85%
Tax 1,206 -408 -458 3,184 178 -660 -517 -
NP -1,640 -3,656 -3,147 -3,974 -2,597 -2,691 -3,787 -42.78%
-
NP to SH -2,098 -3,400 -3,046 -5,094 -2,150 -2,698 -3,772 -32.39%
-
Tax Rate - - - - - - - -
Total Cost 14,016 21,686 17,739 16,397 16,514 20,149 20,030 -21.19%
-
Net Worth 30,999 32,814 30,837 29,167 34,197 36,257 38,359 -13.25%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 30,999 32,814 30,837 29,167 34,197 36,257 38,359 -13.25%
NOSH 142,721 142,857 121,840 106,569 106,435 106,640 106,553 21.53%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -13.25% -20.28% -21.57% -31.99% -18.66% -15.41% -23.31% -
ROE -6.77% -10.36% -9.88% -17.46% -6.29% -7.44% -9.83% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.67 12.62 11.98 11.66 13.08 16.37 15.24 -31.36%
EPS -1.47 -2.38 -2.50 -4.78 -2.02 -2.53 -3.54 -44.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2172 0.2297 0.2531 0.2737 0.3213 0.34 0.36 -28.62%
Adjusted Per Share Value based on latest NOSH - 106,569
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.88 10.02 8.11 6.90 7.73 9.70 9.02 -16.53%
EPS -1.17 -1.89 -1.69 -2.83 -1.19 -1.50 -2.10 -32.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1722 0.1823 0.1713 0.162 0.19 0.2014 0.2131 -13.25%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.23 0.20 0.19 0.29 0.30 0.33 0.35 -
P/RPS 2.65 1.58 1.59 2.49 2.29 2.02 2.30 9.91%
P/EPS -15.65 -8.40 -7.60 -6.07 -14.85 -13.04 -9.89 35.83%
EY -6.39 -11.90 -13.16 -16.48 -6.73 -7.67 -10.11 -26.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.87 0.75 1.06 0.93 0.97 0.97 6.09%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 21/02/11 29/11/10 30/08/10 24/05/10 24/02/10 23/11/09 -
Price 0.20 0.25 0.21 0.22 0.24 0.34 0.31 -
P/RPS 2.31 1.98 1.75 1.89 1.84 2.08 2.03 9.00%
P/EPS -13.61 -10.50 -8.40 -4.60 -11.88 -13.44 -8.76 34.17%
EY -7.35 -9.52 -11.90 -21.73 -8.42 -7.44 -11.42 -25.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.09 0.83 0.80 0.75 1.00 0.86 4.60%

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