[SAMUDRA] QoQ Quarter Result on 30-Jun-2014 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 1335.61%
YoY- 405.39%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,175 3,377 2,473 3,402 2,460 2,434 2,441 -7.41%
PBT 5,513 3,312 1,075 62,255 -1,002 3 21 4013.89%
Tax -452 -566 -117 -8,013 -3,392 2,766 2,272 -
NP 5,061 2,746 958 54,242 -4,394 2,769 2,293 69.60%
-
NP to SH 5,043 2,723 946 54,231 -4,389 2,772 2,318 67.97%
-
Tax Rate 8.20% 17.09% 10.88% 12.87% - -92,200.00% -10,819.05% -
Total Cost -2,886 631 1,515 -50,840 6,854 -335 148 -
-
Net Worth 92,424 95,591 95,029 94,532 21,587 25,848 23,466 149.60%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 8,252 - - - - - - -
Div Payout % 163.64% - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 92,424 95,591 95,029 94,532 21,587 25,848 23,466 149.60%
NOSH 183,381 143,315 143,333 143,014 142,964 142,886 143,086 18.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 232.69% 81.31% 38.74% 1,594.42% -178.62% 113.76% 93.94% -
ROE 5.46% 2.85% 1.00% 57.37% -20.33% 10.72% 9.88% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.19 2.36 1.73 2.38 1.72 1.70 1.71 -21.48%
EPS 2.75 1.90 0.66 37.92 -3.07 1.94 1.62 42.34%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.504 0.667 0.663 0.661 0.151 0.1809 0.164 111.52%
Adjusted Per Share Value based on latest NOSH - 143,014
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.21 1.88 1.37 1.89 1.37 1.35 1.36 -7.50%
EPS 2.80 1.51 0.53 30.13 -2.44 1.54 1.29 67.71%
DPS 4.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5135 0.5311 0.5279 0.5252 0.1199 0.1436 0.1304 149.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.48 0.48 0.515 0.435 0.395 0.345 0.335 -
P/RPS 40.47 20.37 29.85 18.29 22.96 20.25 19.64 62.00%
P/EPS 17.45 25.26 78.03 1.15 -12.87 17.78 20.68 -10.71%
EY 5.73 3.96 1.28 87.17 -7.77 5.62 4.84 11.92%
DY 9.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.72 0.78 0.66 2.62 1.91 2.04 -39.94%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 24/11/14 27/08/14 21/05/14 28/02/14 26/11/13 -
Price 0.47 0.535 0.515 0.52 0.395 0.39 0.355 -
P/RPS 39.63 22.70 29.85 21.86 22.96 22.89 20.81 53.69%
P/EPS 17.09 28.16 78.03 1.37 -12.87 20.10 21.91 -15.27%
EY 5.85 3.55 1.28 72.92 -7.77 4.97 4.56 18.08%
DY 9.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.80 0.78 0.79 2.62 2.16 2.16 -43.01%

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