[SAMUDRA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3237.93%
YoY- -51.67%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 25,521 33,082 33,082 16,354 13,817 15,079 14,358 58.63%
PBT 3,306 -682 -682 938 69 3,524 -9,192 -
Tax -922 -981 -981 -391 -188 -1,240 -547 52.01%
NP 2,384 -1,663 -1,663 547 -119 2,284 -9,739 -
-
NP to SH 2,065 -2,428 -2,428 968 29 2,309 -9,739 -
-
Tax Rate 27.89% - - 41.68% 272.46% 35.19% - -
Total Cost 23,137 34,745 34,745 15,807 13,936 12,795 24,097 -3.20%
-
Net Worth 69,802 66,979 0 65,119 70,566 64,829 68,711 1.27%
Dividend
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 1,860 1,860 - - - 5,153 -
Div Payout % - 0.00% 0.00% - - - 0.00% -
Equity
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 69,802 66,979 0 65,119 70,566 64,829 68,711 1.27%
NOSH 96,948 93,026 93,026 87,999 96,666 88,807 85,888 10.20%
Ratio Analysis
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.34% -5.03% -5.03% 3.34% -0.86% 15.15% -67.83% -
ROE 2.96% -3.62% 0.00% 1.49% 0.04% 3.56% -14.17% -
Per Share
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.32 35.56 35.56 18.58 14.29 16.98 16.72 43.90%
EPS 2.13 -2.61 -2.61 1.10 0.03 2.60 -11.32 -
DPS 0.00 2.00 2.00 0.00 0.00 0.00 6.00 -
NAPS 0.72 0.72 0.00 0.74 0.73 0.73 0.80 -8.10%
Adjusted Per Share Value based on latest NOSH - 87,999
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.18 18.38 18.38 9.09 7.68 8.38 7.98 58.59%
EPS 1.15 -1.35 -1.35 0.54 0.02 1.28 -5.41 -
DPS 0.00 1.03 1.03 0.00 0.00 0.00 2.86 -
NAPS 0.3878 0.3721 0.00 0.3618 0.392 0.3602 0.3817 1.27%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/03/07 29/12/06 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.96 0.94 0.94 0.80 0.82 1.12 1.09 -
P/RPS 3.65 2.64 2.64 4.30 5.74 6.60 6.52 -37.21%
P/EPS 45.07 -36.02 -36.02 72.73 2,733.33 43.08 -9.61 -
EY 2.22 -2.78 -2.78 1.38 0.04 2.32 -10.40 -
DY 0.00 2.13 2.13 0.00 0.00 0.00 5.50 -
P/NAPS 1.33 1.31 0.00 1.08 1.12 1.53 1.36 -1.77%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/05/07 28/02/07 - 29/11/06 28/08/06 29/05/06 28/02/06 -
Price 1.13 0.87 0.00 0.92 0.85 0.90 1.16 -
P/RPS 4.29 2.45 0.00 4.95 5.95 5.30 6.94 -32.01%
P/EPS 53.05 -33.33 0.00 83.64 2,833.33 34.62 -10.23 -
EY 1.88 -3.00 0.00 1.20 0.04 2.89 -9.78 -
DY 0.00 2.30 0.00 0.00 0.00 0.00 5.17 -
P/NAPS 1.57 1.21 0.00 1.24 1.16 1.23 1.45 6.58%

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